PLD
Prologis Inc
Price:  
106.78 
USD
Volume:  
4,481,486.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLD Intrinsic Value

19.50 %
Upside

What is the intrinsic value of PLD?

As of 2025-07-19, the Intrinsic Value of Prologis Inc (PLD) is 127.56 USD. This PLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.78 USD, the upside of Prologis Inc is 19.50%.

The range of the Intrinsic Value is 58.55 - 693.01 USD

Is PLD undervalued or overvalued?

Based on its market price of 106.78 USD and our intrinsic valuation, Prologis Inc (PLD) is undervalued by 19.50%.

106.78 USD
Stock Price
127.56 USD
Intrinsic Value
Intrinsic Value Details

PLD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.55 - 693.01 127.56 19.5%
DCF (Growth 10y) 114.82 - 1,101.38 222.57 108.4%
DCF (EBITDA 5y) 192.08 - 238.69 212.25 98.8%
DCF (EBITDA 10y) 240.63 - 327.07 278.31 160.6%
Fair Value 89.16 - 89.16 89.16 -16.50%
P/E 97.75 - 164.86 118.50 11.0%
EV/EBITDA 67.59 - 101.04 86.36 -19.1%
EPV (18.55) - (11.57) (15.06) -114.1%
DDM - Stable 45.42 - 294.10 169.76 59.0%
DDM - Multi 107.53 - 491.32 171.32 60.4%

PLD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 99,084.37
Beta 0.70
Outstanding shares (mil) 927.93
Enterprise Value (mil) 132,684.86
Market risk premium 4.60%
Cost of Equity 7.43%
Cost of Debt 4.54%
WACC 6.69%