Allegion plc (ALLE)
Security & Protection Services · Industrials · $11.5B
Intrinsic Value (Consensus)
$102.34
Current Price
$133.97
Margin of Safety
-23.6%
23.6% Above Intrinsic Value
Value: $102
Price: $134
Valuation Model Estimates
Current Price: $133.97
DCF (Discounted Cash Flow)
$170.53
Graham Number
$50.68
Earnings Power Value
$72.23
Relative Value (P/E)
$148.80
Dividend Discount Model
$69.47
Consensus Value
$102.34
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.44
- EPS (Forward)
- $8.12
- Book Value
- $15.34
- P/E Ratio
- 20.0
- Forward P/E
- 18.3
- PEG Ratio
- —
- ROE
- 48.8%
- Debt/Equity
- 150%
- Revenue Growth
- 7.8%
- Earnings Growth
- 9.1%
- Dividend Yield
- 0.6%
- Beta
- 0.88
Data last updated: 2026-06-12
Source: Yahoo Finance