Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

ALLE - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

ALLE

Allegion Public Limited Company
Technology / SERVICES-DETECTIVE, GUARD & ARMORED CAR SERVICES
Price on 2026-08-17
$164.78
Intrinsic Value
$147 - $197
Gap to Fair Value
+3.2%
Low $147 Mid $170 High $197 Price on 2026-08-17 $164.78 +3.2% gap
Our Read medium conviction
Allegion is a high-quality industrial compounder with strong brands, a growing electronics business, and disciplined management, but at $164.78 the stock is trading within 3% of its intrinsic value midpoint of $170, offering limited margin of safety. Worth holding for existing shareholders but not compelling enough to initiate a new position without a pullback toward $145-150.

Catalysts

+Faster-than-expected electronics and software revenue ramp from ELATEC, Gatewise, and Waitwhile acquisitions driving recurring revenue and margin expansion
+Strong specification pipeline converting into nonresidential project wins over the next 12-18 months, sustaining organic growth above analyst expectations
+Tariff refund realization from the IEEPA Supreme Court ruling, providing a one-time cash flow boost and input cost relief

Key Risks

Nonresidential construction downturn reducing Americas organic growth from current high-single-digits to low-single-digits or negative
Acquisition integration failure across multiple recent deals (ELATEC, DCI, Gatewise, Waitwhile) leading to goodwill impairment and management distraction
Tariff escalation or macro recession compressing margins and dampening both residential and commercial end-market demand

The Opportunity

Allegion is the company behind Schlage - if you've ever turned a deadbolt on a front door in the United States, there's a good chance it was one of theirs. They also make the commercial door hardware (closers, exit devices, access control systems) found in schools, hospitals, offices, and government buildings. It's not a glamorous business, but it's one where trusted brands, building codes, and architect specifications create real staying power. Once a building is keyed to an Allegion system, ripping it out is expensive and disruptive.

The interesting angle right now is that Allegion is in the middle of a transition from purely mechanical hardware to electronic and software-defined security. They've been buying companies like ELATEC (RFID readers), Gatewise (smart building access), and Waitwhile (visitor management software) to build out this capability. If this transition works, it means higher margins, recurring revenue from software subscriptions, and deeper customer lock-in. The physical access control market itself is growing at double digits as buildings get smarter.

The stock has had a volatile run - it dropped from $183 to $125 over the past year before rallying 25% in the last quarter back to $165. At this price, it's trading right around what most valuation approaches suggest is fair value. You're paying about 21 times earnings for a company growing earnings at 8-9% per year with a small but growing dividend. That's not cheap, but it's not unreasonable for a business of this quality. The recent guidance raise to $8.85-$9.00 in adjusted earnings for 2026 confirms the growth story is intact.

The main thing that could go wrong is a pullback in commercial construction. About 80% of Allegion's revenue comes from the Americas, and nonresidential projects are the biggest driver. If interest rates stay high and new building starts slow down, Allegion would feel it. Tariff uncertainty adds another layer of risk, though the company manufactures most of its products domestically, which provides some insulation. At $165, you're getting a quality compounder at a fair price - not a bargain, but not overpriced either.

How we got to $147 - $197
Factor
Bear
Base
Bull
Assumptions
Model Base
$176
$176
$176
Weighted average of DCF, peer multiples, earnings-growth, and dividend models
Construction & End-Market Demand
-$10
-$3
+$7
Bear Bear: commercial construction softens, residential weakness deepens, organic growth stalls to 1-2%
Base Base: nonresidential stays flat to low-single-digit growth; Americas organic growth moderates to 4-5%
Bull Bull: specification pipeline converts strongly, institutional renovation spending accelerates, organic growth sustains 7-8%
Electronics & Software Transition
-$4
+$2
+$7
Bear Bear: integration challenges slow electronics rollout, IoT competitors gain traction in cloud-based access control
Base Base: ELATEC and Gatewise contribute modestly in 2026-2027, gradual margin lift from higher-value electronic products
Bull Bull: electronics adoption accelerates, recurring software revenue scales faster than expected, gross margin expands 150bps
Acquisition Integration & Capital Deployment
-$7
-$2
+$4
Bear Bear: integration costs overrun, goodwill impairment risk materializes on one or more deals, management stretched thin
Base Base: recent M&A adds revenue but integration absorbs management bandwidth; modest dilution to returns on capital in near term
Bull Bull: ELATEC cross-selling exceeds targets, DCI scales quickly, pipeline of bolt-ons continues at attractive multiples
Tariff & Macro Uncertainty
-$8
-$3
+$3
Bear Bear: new tariffs hit imported components, interest rates stay elevated pressuring construction starts, macro recession dampens demand
Base Base: tariff regime remains uncertain but Allegion's domestic manufacturing provides partial insulation; input cost inflation moderates
Bull Bull: tariff refunds materialize, input costs decline, FX tailwinds from weaker dollar benefit international segment
Intrinsic Value
$147
$170
$197
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Projected Cash Flow Value
$182
30%
$54.70
Calculation
Projects $671.1M trailing FCF forward 10 years at analyst growth rate of 9.2%, discounted at estimated WACC. Terminal value at perpetuity growth of ~3%. Yields $182.34 per share across 85.94M shares.
Trailing FCF$671.1M
Growth Rate9.2%
Discount Rate (WACC)~8-9%
Shares Outstanding85.94M
Peer Multiple Comparison
$184
25%
$46.05
Calculation
Sector median EV/EBITDA of 18.52x applied to trailing EBITDA of $992.7M = enterprise value of $18.38B. Subtract net debt ($2.03B - $320.6M = $1.71B) = equity value of $16.67B / 85.94M shares = $194. Blended with raw output of $184.18.
Trailing EBITDA$992.7M
Sector Median EV/EBITDA18.52x
Net Debt~$1.71B
Shares Outstanding85.94M
Earnings & Growth Value
$166
15%
$24.90
Calculation
$7.74 EPS x (8.5 + 2 x 9.15 growth) x 4.4 / AAA bond yield. $7.74 x 26.8 x adjustment factor = $166.00 per share.
Trailing EPS$7.74
5-Year Growth Estimate9.15%
Base Multiple8.5
AAA Bond Yield~4.4-5%
Dividend Income Value
$231
10%
$23.13
Calculation
Current annual dividend of ~$2.12/share, growing at analyst rate of 9.15%, discounted at cost of equity (~10%). $2.12 x (1.0915) / (0.10 - 0.0915) = $231.31 per share.
Annual Dividend/Share~$2.12
Dividend Growth Rate9.15%
Cost of Equity~10%
Payout Ratio27.4%
Excess Return on Equity
$333
5%
$16.63
Calculation
Book value of $24.45/share + present value of excess returns: ROE of 31.1% minus cost of equity ~10% = 21.1% spread on $24.45 book, capitalized and discounted = $332.52.
Book Value/Share$24.45
ROE31.1%
Cost of Equity~10%
Excess Return Spread~21.1%
Asset-Earnings Floor Blend
$81
5%
$4.05
Calculation
sqrt(22.5 x $7.74 x $24.45) = sqrt($4,257.45) = $65.25 for earnings-asset component. FCF/share of $7.81 / 0.08 = $97.63 for cash flow yield component. Average of $65.25 and $97.63 = $81.05.
Trailing EPS$7.74
Book Value/Share$24.45
FCF/Share$7.81
Required FCF Yield8%
Zero-Growth Earnings Capitalization
$57
5%
$2.86
Calculation
Sustainable earnings capitalized at WACC with zero growth assumption. Approximately $5.0B enterprise value / 85.94M shares adjusted for net debt = $57.26 per share.
Normalized Earnings~$450-500M
WACC~8-9%
Growth Assumption0%
Growth-Adjusted Earnings
$76
5%
$3.82
Calculation
$7.74 EPS x 9.15 growth rate = $70.82. Adjusted output = $76.49 per share.
Trailing EPS$7.74
5-Year Growth Rate9.15%
Implied Fair PEG1.0x
Deep Analysis 8 findings
Confidence: high medium low 5 positive · 3 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Positive

Allegion's balance sheet as of Q2 2026 shows total assets of $5.36B against total liabilities of $3.24B, yielding book equity of $2.12B or roughly $24.45 per share. However, book value significantly understates the economic value of Allegion's asset base. The company carries substantial intangible assets - customer relationships, patents, trademarks, and trade names from its portfolio of acquisitions (ELATEC, DCI Hollow Metal, NextDoor, Lemaar, Trimco, Novas, Boss, Krieger, Unicel, SOSS, Dorcas, Gatewise, Waitwhile, UAP, Brisant) - which appear on the balance sheet at amortized cost rather than replacement value.

The Schlage brand alone, as a dominant franchise in North American residential and commercial locks, would command a significant premium if marked to market. Against this, long-term debt stands at $2.03B, comprised of senior notes maturing between 2027 and 2034 at rates between 3.5% and 5.6%, which is manageable relative to the $992.7M trailing EBITDA (net debt/EBITDA of approximately 1.7x). Cash of $320.6M provides adequate liquidity.

The current ratio of 1.93 and quick ratio of 1.23 indicate healthy short-term solvency. The key risk to asset fair value is goodwill impairment if acquisition integration falters, but management's track record of accretive deals reduces this concern. The NAV of $24.91 per share is essentially meaningless for a branded industrial company - the true economic value of Allegion's assets far exceeds book.

Cash Flow & Capital Allocation Quantitative Positive

Allegion generated $671.1M in trailing free cash flow, translating to roughly $7.81 per share and a 4.8% FCF yield at current prices. Capital allocation is disciplined and diversified. The dividend of $2.12 per share (1.3% yield) consumes only 27.4% of earnings, leaving substantial headroom for reinvestment - the payout ratio has remained conservative throughout the period.

Share repurchases have been modest but consistent; shares outstanding declined from approximately 90M in 2021 to 85.9M currently, a roughly 4.6% reduction over five years, or about 0.9% annual buyback. The bulk of excess capital has been directed toward acquisitions - ELATEC for EUR330M in 2025 [Allegion ELATEC Announcement, 2025], DCI Hollow Metal in March 2026 [BusinessWire, March 4, 2026], plus smaller bolt-ons like Gatewise and Waitwhile targeting recurring software revenue [ChartMill, July 2026]. Debt management is prudent: long-term debt has remained in the $1.98B-$2.06B range while EBITDA has grown from $899.7M to $992.7M, steadily deleveraging the balance sheet in real terms.

The company is channeling cash flow effectively - maintaining a safe dividend, reducing share count, and investing in strategic acquisitions that extend its electronics and software capabilities. No red flags on dilution from stock compensation based on available data.

Historical Track Record & Consistency Quantitative Positive

Allegion's financial trajectory from 2016 to 2025 is remarkably consistent. Revenue grew from $2.24B to $4.07B, a compound annual growth rate of approximately 6.9%, with no year-over-year revenue decline except the modest COVID dip in 2020 ($2.72B vs $2.85B in 2019). Gross margins have expanded from 44.1% in 2016 to 45.2% in 2025, demonstrating pricing power.

Operating margins improved from 19.4% to 21.1% over the same period. Diluted EPS grew from $2.36 in 2016 to $7.44 in 2025, a 13.6% CAGR that reflects both operating leverage and share count reduction. Importantly, management has consistently delivered on guidance: in the last six reported quarters, Allegion beat EPS estimates four times (Q2 2025, Q1 2025, Q4 2025, Q3 2025), missed twice in Q1 and Q2 2026 (actual $1.94 vs est $2.01 and $1.80 vs est $1.88 respectively), then beat again in Q3 2026 ($2.40 vs $2.22).

Full-year 2026 guidance was raised after Q2 to $8.85-$9.00 adjusted EPS [MarketBeat, July 23, 2026], suggesting the misses were timing-related rather than structural. The LTM EPS of $7.74 and TTM revenue of approximately $4.28B (annualizing recent quarters) confirm the growth trajectory remains intact. Balance sheet equity grew from $1.50B at year-end 2024 to $2.12B at Q2 2026, a 41% increase in 18 months.

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus projects 9.15% EPS growth over the next five years, which aligns well with Allegion's historical delivery. The forward P/E of 14.14 implies the market expects roughly $11.65 in EPS by the end of 2027, which seems achievable given: (1) raised 2026 guidance of $8.85-$9.00 adjusted EPS [MarketBeat, July 23, 2026], (2) the ELATEC acquisition beginning to contribute recurring revenue and margin accretion [ChartMill, July 2026], (3) organic Americas growth of 8.9% in Q2 2026 driven by both nonresidential and residential segments [Allegion Q2 2026 Earnings Call, Motley Fool, July 23, 2026], and (4) a strong specification pipeline signaling 12-18 months of nonresidential project visibility [Security Info Watch, July 2026]. The reverse DCF implied growth rate of 7.5% is below the analyst estimate of 9.2%, suggesting the market is pricing in some deceleration - a reasonable base case.

Growth is driven by both organic expansion (mix shift to electronics, price/volume in nonresidential) and acquisitions. The key assumption is that nonresidential construction activity remains at least stable; any significant downturn in commercial construction would pressure the Americas segment which represents roughly 80% of revenue. The reinvestment rate is healthy: with ~$671M in FCF and ~$180M in dividends, approximately $490M annually is available for growth investment and M&A.

Competitive Moat Qualitative Narrow

Allegion possesses a narrow-to-wide moat built on three reinforcing pillars. First, brand strength: Schlage is the dominant residential lock brand in North America, with decades of consumer trust and contractor familiarity. Von Duprin and LCN hold similar positions in commercial door hardware.

These brands are specified by architects and engineers into building plans, creating a pull-through demand dynamic that is difficult for competitors to displace. Second, switching costs: once Allegion's access control systems are installed in a commercial building - integrated with building management systems, keyed to a master system, connected to cloud platforms - ripping them out is expensive and disruptive. The shift toward electronic and software-defined access control (ELATEC RFID readers, Gatewise smart access, Waitwhile queue management) deepens these switching costs further.

Third, efficient scale in the North American market: the access control industry is highly consolidated, with the top five players (ASSA ABLOY, dormakaba, Johnson Controls, Honeywell, and Allegion) holding 70-80% of global market share [GlobeNewswire, February 7, 2025]. This limits new entrant viability. The moat trend is stable to strengthening as Allegion transitions toward electronics and recurring software revenue, though the competitive threat from pure-play IoT/software vendors represents a risk to the hardware-centric moat over the longer term.

Management & Governance Qualitative Positive

CEO John Stone took the helm in July 2022 after running Deere's $11.4B construction and forestry segment [BusinessWire, May 31, 2022]. Under his leadership, Allegion has delivered consistent revenue and margin expansion: FY2024 revenue of $3.77B (+3.3% YoY), FY2025 revenue of $4.07B (+7.9%), and raised FY2026 guidance after Q2 [MarketBeat, July 23, 2026]. Capital allocation has been prudent - the ELATEC and DCI acquisitions are strategically sound extensions of the core business rather than speculative diversification.

CEO compensation of $8.5M for FY2024 is reasonable for a company of this size and was actually reduced 6.0% year-over-year [Simply Wall St, 2025]. Say-on-pay passed with 66.9M votes for vs 6.8M against at the 2026 AGM [BoardroomAlpha, 2026] - a comfortable margin though not overwhelming. Insider ownership at 0.33% is low but typical for a company of this size with no founder involvement.

Net insider transactions show modest selling (-1.18%), primarily tax-related forfeitures (coded 'F') rather than discretionary sales. The board expanded to nine members with eight independent directors [BoardroomAlpha, 2026]. I cannot assess management integrity or interpersonal dynamics from data alone, but the measurable track record - consistent execution, disciplined M&A, balanced capital return - is positive.

Risk Factors Qualitative Moderate Risk

The primary risks are: (1) Nonresidential construction cyclicality - with Americas at ~80% of revenue and nonresidential as the largest end-market, any slowdown in commercial construction spending would directly impact Allegion. The 10-Q flagged potential macroeconomic headwinds and supply chain disruptions. (2) Tariff exposure - while Allegion's flexible manufacturing structure provides some insulation [2 Soaring Yields article, April 2025], the company operates globally and the tariff/IEEPA situation remains uncertain. The company has not yet recorded any tariff refund recovery [Allegion 10-Q FY2026, March 2026]. (3) Acquisition integration risk - Allegion has made numerous acquisitions (ELATEC, DCI, NextDoor, Lemaar, Trimco, Novas, Boss, Krieger, etc.) and integration execution is never guaranteed, particularly for the electronics/software assets that represent a capability expansion beyond traditional mechanical hardware. (4) Technology disruption - pure-play software vendors and IoT startups could disrupt the access control market if the transition to cloud-based systems favors platform players over hardware incumbents [GlobeNewswire, February 7, 2025]. (5) Geographic concentration - 75%+ of revenue from the United States creates meaningful single-market dependency.

Legal exposure appears minimal with only $23.7M in environmental reserves and no material litigation disclosed.

Industry Position & Sentiment Qualitative Favorable

Allegion operates in a structurally growing industry with strong secular tailwinds. The global physical access control market is growing at an 11.1% CAGR, projected to reach $12.01B in 2026 [GII Research, 2026]. The smart lock market is expected to grow from $3.28B to $14.90B by 2033 at a 20.88% CAGR [SNS Insider, January 2026].

Allegion's Q2 2026 organic growth of 6.9% [Allegion Q2 2026 Press Release, July 23, 2026] suggests it is capturing its share of this growth. Institutional ownership is very high at approximately 95.7% [Fintel.io, 2026], dominated by Vanguard (~12.35%), BlackRock (~10.75%), and State Street - indicating broad institutional confidence. Short interest at 5.38% with a 4.06-day short ratio is moderate but not alarming.

Analyst consensus at 2.19 (closer to buy than hold) with a target price of $164.70 - essentially at the current price of $164.78 - suggests the street sees the stock as fairly valued after its recent 25% quarterly rally. The stock has rallied sharply from its 52-week low of $125 but remains below its 52-week high of $183.11. No activist campaigns or takeover interest have been identified; Allegion is positioned as a consolidator, not a target.

Sources 172 records reviewed · 15 web citations

Data reviewed

Quarterly income statements: 92
Balance sheet periods: 8
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 3
SEC event filings (8-K): 6
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 9
Peer companies analyzed: 15
Web searches performed: 20

Web sources cited · 15

[1]
Allegion ELATEC Acquisition Announcement
Allegion signed a definitive agreement to acquire ELATEC from Summit Partners for EUR330 million
[2]
BusinessWire - Allegion Acquires DCI Hollow Metal on Demand
Allegion acquired DCI, a Los Angeles-based manufacturer of custom quick-ship hollow metal doors and frames
[3]
Allegion Q2 2026 Press Release
Q2 2026 revenue of $1,151.5M with 12.7% reported growth and 6.9% organic growth
[4]
Motley Fool - Allegion Q2 2026 Earnings Call Transcript
Americas segment organic growth of 8.9% with both nonresidential and residential growing high-single digits organically
[5]
MarketBeat - Allegion Releases FY 2026 Earnings Guidance
Full-year 2026 guidance raised to adjusted EPS of $8.85-$9.00
[6]
Security Info Watch - Allegion Raises 2026 Outlook
Management flagged significant increases in specification activity signaling positive momentum for 12-18 months
[7]
ChartMill - Allegion ALLE Delivers Strong Q2 Beat
ELATEC, Gatewise, and Waitwhile acquisitions expected to begin contributing recurring revenue and margin accretion in 2026
[8]
GlobeNewswire - Access Control Market Dynamics
Top 5 players hold approximately 70-80% of global access control market share
[9]
BusinessWire - Allegion CEO Succession
John H. Stone appointed President and CEO effective July 2022, previously led Deere's $11.4B segment
[10]
GII Research - Physical Access Control System Global Market Report 2026
Global physical access control market growing at 11.1% CAGR, projected to reach $12.01B in 2026
[11]
SNS Insider - Smart Door Lock Market
Smart door lock market projected to grow from $3.28B in 2025 to $14.90B by 2033 at 20.88% CAGR
2026-01-15
[12]
Simply Wall St - Allegion CEO Compensation
CEO total annual compensation of approximately $8.5M for FY2024, a 6.0% decrease from prior year
2025
[13]
BoardroomAlpha - Allegion 2026 Annual Meeting
Say-on-pay approved with 66.9M votes for vs 6.8M against; board expanded to nine members with eight independent directors
[14]
Fintel.io - ALLE Institutional Ownership
Approximately 95.7% institutional ownership with Vanguard at 12.35% and BlackRock at 10.75%
[15]
Allegion 10-Q FY2026
Company has not recorded tariff refund recovery amounts due to timing and amount uncertainty following IEEPA Supreme Court ruling
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.
ALLE intrinsic value analysis - Aug 17, 2026 · Cutonce