investorscraft@gmail.com

Intrinsic ValueAllegion plc (0Y5C.L)

Previous Close£164.29
Intrinsic Value
Upside potential
Previous Close
£164.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Allegion plc operates in the global security products and solutions industry, specializing in mechanical and electronic security systems for commercial, institutional, and residential markets. The company generates revenue through a diversified portfolio of door hardware, locks, access control systems, and workforce productivity solutions, sold under well-established brands like Schlage, Von Duprin, and LCN. Its products cater to high-demand sectors such as healthcare, education, government, and hospitality, ensuring steady demand across economic cycles. Allegion leverages a multi-channel distribution strategy, including specialty distributors, e-commerce platforms, and retail outlets, enhancing its market penetration. The company’s strong brand recognition and focus on innovation in electronic security position it as a leader in the fragmented security solutions market. Its global footprint and strategic acquisitions further solidify its competitive edge, allowing it to address evolving security needs in both developed and emerging markets.

Revenue Profitability And Efficiency

Allegion reported revenue of $3.77 billion for the fiscal year ending December 2024, with net income of $597.5 million, reflecting a robust margin profile. The company’s diluted EPS stood at $6.82, supported by efficient cost management and operational execution. Operating cash flow was strong at $675 million, though capital expenditures of $92.1 million indicate ongoing investments in growth and innovation. These metrics underscore Allegion’s ability to convert revenue into profitability while maintaining financial discipline.

Earnings Power And Capital Efficiency

Allegion’s earnings power is evident in its consistent profitability and cash flow generation, with a net income margin of approximately 15.8%. The company’s capital efficiency is demonstrated by its ability to fund operations and growth initiatives while maintaining a healthy balance sheet. Its focus on high-margin electronic security products and recurring revenue streams from services further enhances its earnings stability and long-term capital allocation strategy.

Balance Sheet And Financial Health

Allegion’s balance sheet remains solid, with $503.8 million in cash and equivalents and total debt of $2.15 billion. The company’s debt levels are manageable relative to its cash flow generation, providing flexibility for strategic investments or shareholder returns. Its financial health is further supported by strong operating cash flow, which covers interest obligations and supports ongoing capital expenditures without undue strain.

Growth Trends And Dividend Policy

Allegion has demonstrated steady growth, driven by demand for security solutions and strategic acquisitions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.95, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment. Future growth is expected to be fueled by expansion in electronic security and access control systems, as well as geographic diversification.

Valuation And Market Expectations

With a market capitalization of approximately $12.12 billion and a beta of 1.036, Allegion is valued as a stable, growth-oriented player in the security solutions sector. The market appears to price in the company’s consistent earnings power and ability to navigate economic cycles, supported by its strong brand portfolio and recurring revenue streams. Valuation multiples reflect expectations of mid-single-digit revenue growth and margin stability.

Strategic Advantages And Outlook

Allegion’s strategic advantages include its strong brand equity, diversified product portfolio, and global distribution network. The company is well-positioned to capitalize on increasing demand for integrated security solutions, particularly in electronic access control. Its outlook remains positive, with opportunities for margin expansion through product mix optimization and operational efficiencies. Long-term growth will likely be driven by innovation and strategic acquisitions in high-growth markets.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount