As of 2024-07-27, the Intrinsic Value of Prologis Inc (PLD) is
44.45 USD. This PLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.68 USD, the upside of Prologis Inc is
%.
The range of the Intrinsic Value is 19.17 - 129.75 USD
44.45 USD
Intrinsic Value
PLD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.17 - 129.75 |
44.45 |
-63.8% |
| DCF (Growth 10y) |
43.06 - 201.80 |
79.53 |
-35.2% |
| DCF (EBITDA 5y) |
159.17 - 247.61 |
201.28 |
64.1% |
| DCF (EBITDA 10y) |
205.71 - 351.70 |
272.15 |
121.8% |
| Fair Value |
56.97 - 56.97 |
56.97 |
-53.56% |
| P/E |
71.23 - 143.16 |
113.00 |
-7.9% |
| EV/EBITDA |
57.41 - 118.86 |
90.38 |
-26.3% |
| EPV |
(22.71) - (19.38) |
(21.05) |
-117.2% |
| DDM - Stable |
27.88 - 101.22 |
64.55 |
-47.4% |
| DDM - Multi |
59.62 - 151.01 |
83.64 |
-31.8% |
PLD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
113,582.05 |
| Beta |
1.72 |
| Outstanding shares (mil) |
925.84 |
| Enterprise Value (mil) |
142,888.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.19% |
| Cost of Debt |
4.62% |
| WACC |
8.22% |