Allegion plc (ALLE)
Services-Detective, Guard & Armored Car Services
Latest Price
$157.40
TTM P/E
20.66
Normalized P/E
24.47
Div Yield
1.35%
Book Value
24.72
P/B Ratio
6.37
Valuation metrics
adjust assumptions →EPS: $7.44
Book value / share: $24.02
Formula: √(22.5 × EPS × BVPS)
Graham Number
$63.42
60% downside
Norm. op. income: $586M (median of 7yr)
Tax rate: 14%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$39.77
75% downside
Base FCF: $516M (median of recent 5yr)
Growth: 9%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$117.53
25% downside
EPS: $7.44
Target P/E: 24×
Formula: EPS × P/E
P/E Fair Value
$178.56
+13% upside