PLD
Prologis Inc
Price:  
105.69 
USD
Volume:  
6,746,281.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLD Intrinsic Value

41.80 %
Upside

What is the intrinsic value of PLD?

As of 2025-06-22, the Intrinsic Value of Prologis Inc (PLD) is 149.85 USD. This PLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.69 USD, the upside of Prologis Inc is 41.80%.

The range of the Intrinsic Value is 66.89 - 1,440.21 USD

Is PLD undervalued or overvalued?

Based on its market price of 105.69 USD and our intrinsic valuation, Prologis Inc (PLD) is undervalued by 41.80%.

105.69 USD
Stock Price
149.85 USD
Intrinsic Value
Intrinsic Value Details

PLD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.89 - 1,440.21 149.85 41.8%
DCF (Growth 10y) 118.07 - 2,126.42 239.92 127.0%
DCF (EBITDA 5y) 189.91 - 233.06 209.53 98.3%
DCF (EBITDA 10y) 231.01 - 311.40 267.20 152.8%
Fair Value 96.66 - 96.66 96.66 -8.54%
P/E 102.50 - 167.01 120.69 14.2%
EV/EBITDA 68.93 - 104.66 89.71 -15.1%
EPV (15.81) - (8.04) (11.93) -111.3%
DDM - Stable 52.08 - 477.83 264.96 150.7%
DDM - Multi 108.54 - 704.34 182.00 72.2%

PLD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 98,072.92
Beta 0.73
Outstanding shares (mil) 927.93
Enterprise Value (mil) 129,663.82
Market risk premium 4.60%
Cost of Equity 7.09%
Cost of Debt 4.54%
WACC 6.42%