Allegion plc
Allegion plc is a global provider of security products and solutions. The Company offers a portfolio of mechanical and electronic security products across a range of brands. The Company operates in three geographic regions: Americas; Europe, Middle East, India and Africa (EMEIA), and Asia Pacific. As of November 15, 2013, the Company was selling its security products and solutions under 23 brands in 120 countries, including Schlage, Von Duprin, LCN, CISA and Interflex. It sell a range of security products and solutions for end-users in commercial, institutional and residential facilities worldwide, including into the education, healthcare, government, commercial office and single- and multi-family residential markets. In April 2014, the Company acquired Fire & Security Hardware Pty Ltd.
Net income compounded at 8.2% annually over 6 years.
Current Price
$141.06
-2.15%GoodMoat Value
$186.26
32.0% undervaluedAllegion plc (ALLE) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Ready to Calculate
Enter a ticker on the left to auto-fill real financial data and get started.
ALLE DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Allegion plc (ALLE). Estimate the intrinsic value of ALLE stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $7.44. Free cash flow: $685.70M. FCF growth rate: 8.40%. WACC: 10.00%. Shares outstanding: 86.0M. GoodMoat fair value: $186.26.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateAllegion plc's true worth.