Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Allegion plc (0Y5C.L)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$1,241.94 - $1,463.32$1,371.29
Multi-Stage$334.34 - $366.61$350.18
Blended Fair Value$860.74
Current Price$177.42
Upside385.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.67%18.73%1.931.831.661.491.351.160.920.700.530.44
YoY Growth--5.23%10.28%11.55%9.97%16.60%26.70%30.38%32.39%20.10%27.67%
Dividend Yield--1.50%1.40%1.58%1.33%1.09%1.38%0.99%0.84%0.77%0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)640.40
(-) Cash Dividends Paid (M)171.83
(=) Cash Retained (M)468.57
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)128.0880.0548.03
Cash Retained (M)468.57468.57468.57
(-) Cash Required (M)-128.08-80.05-48.03
(=) Excess Retained (M)340.49388.52420.54
(/) Shares Outstanding (M)86.7086.7086.70
(=) Excess Retained per Share3.934.484.85
LTM Dividend per Share1.981.981.98
(+) Excess Retained per Share3.934.484.85
(=) Adjusted Dividend5.916.466.83
WACC / Discount Rate5.25%5.25%5.25%
Growth Rate5.09%6.09%7.09%
Fair Value$1,241.94$1,371.29$1,463.32
Upside / Downside600.00%672.91%724.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)640.40679.38720.73764.60811.13860.50886.32
Payout Ratio26.83%39.47%52.10%64.73%77.37%90.00%92.50%
Projected Dividends (M)171.83268.12375.49494.94627.54774.45819.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.25%5.25%5.25%
Growth Rate5.09%6.09%7.09%
Year 1 PV (M)252.35254.75257.15
Year 2 PV (M)332.61338.98345.40
Year 3 PV (M)412.64424.53436.65
Year 4 PV (M)492.41511.42530.98
Year 5 PV (M)571.93599.67628.47
PV of Terminal Value (M)26,925.2428,230.9529,586.83
Equity Value (M)28,987.1830,360.2931,785.47
Shares Outstanding (M)86.7086.7086.70
Fair Value$334.34$350.18$366.61
Upside / Downside88.44%97.37%106.64%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%