Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
212.00 USD366.87 USD495.44 USD
-62.33%
366.87 USDCurrent price is 62.3% below the base model value.
A
IndustrialsSecurity & Protection ServicesIreland
ALLE.US · Allegion plc
NYQ · US · USD
Latest price138.20 USD
30D+2.44%
Vs. base value-4.6%
Research summary
ALLE.US latest organized financial period shows revenue grew +7.82% YoY and net income grew +7.75% YoY. Current price is about 138 USD, while the model base case is about 145 USD; the current price sits -4.6% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income644M USD
Free cash flow686M USD
Operating cash flow784M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price138.20 USD
Base value144.93 USD
Vs. base-4.6%
Price date2026/04/28
112.87 USD144.93 USD168.39 USD
-4.65%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
146.06 USD210.19 USD257.11 USD
-34.25%
210.19 USDCurrent price is 34.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.2%
Current price implies roughly 3.2% annualized FCF growth.
3.2%Current price implies roughly 3.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
79.67 USD79.67 USD79.67 USD
+73.46%
79.67 USDCurrent price is 73.5% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 644M USD | 686M USD | 7.44 |
| 2024/12/30 | Annual | 4B USD | 598M USD | 583M USD | 6.82 |
| 2023/12/30 | Annual | 4B USD | 540M USD | 516M USD | 6.12 |
| 2022/12/30 | Annual | 3B USD | 458M USD | 396M USD | 5.19 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement