PLD
Prologis Inc
Price:  
111.63 
USD
Volume:  
2,923,707.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLD Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Prologis Inc (PLD) is 47.71 USD. This PLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.63 USD, the upside of Prologis Inc is %.

The range of the Intrinsic Value is 20.72 - 142.46 USD

111.63 USD
Stock Price
47.71 USD
Intrinsic Value
Intrinsic Value Details

PLD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.72 - 142.46 47.71 -57.3%
DCF (Growth 10y) 46.75 - 226.17 86.73 -22.3%
DCF (EBITDA 5y) 156.34 - 248.73 198.39 77.7%
DCF (EBITDA 10y) 192.23 - 339.10 256.48 129.8%
Fair Value 64.12 - 64.12 64.12 -42.56%
P/E 72.48 - 149.34 109.55 -1.9%
EV/EBITDA 57.66 - 116.11 88.63 -20.6%
EPV (22.66) - (19.09) (20.88) -118.7%
DDM - Stable 29.63 - 110.15 69.89 -37.4%
DDM - Multi 60.89 - 158.97 86.22 -22.8%

PLD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 103,351.52
Beta 1.76
Outstanding shares (mil) 925.84
Enterprise Value (mil) 132,408.62
Market risk premium 4.60%
Cost of Equity 9.46%
Cost of Debt 4.62%
WACC 8.33%