Valuation FIBRA Prologis

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-07-15			5-day change	1st Jan Change
76.48 ^MXN	-1.00%		-1.96%	+3.07%

06-17	Fibra Prologis Announces Changes to Its Board and Committee, Effective from June 17, 2026	CI
05-29	FIBRA Prologis Acquires Building In Toluca Submarket Of Greater Mexico City	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,259	47,814	91,968	89,011	121,129	127,584	-	-
Change	-	-0.92%	92.35%	-3.22%	36.08%	5.33%	-	-
Enterprise Value (EV) ¹	69,685	63,010	104,180	133,150	163,009	170,860	168,635	168,157
Change	-	-9.58%	65.34%	27.81%	22.43%	4.82%	-1.3%	-0.28%
P/E	14.5x	6.59x	5.92x	3.37x	10.7x	15.7x	16.2x	14.8x
PBR	0.97x	0.95x	1.31x	0.66x	0.94x	0.96x	0.92x	0.9x
PEG	-	0x	0.1x	0.1x	-0.2x	-0.5x	-6.25x	1.57x
Capitalization / Revenue	9.84x	8.63x	16.4x	10.6x	9.72x	10.1x	9.37x	8.87x
EV / Revenue	14.2x	11.4x	18.6x	15.8x	13.1x	13.5x	12.4x	11.7x
EV / EBITDA	17.8x	-	23.5x	21.5x	17.5x	17.4x	15.7x	14.6x
EV / EBIT	20.6x	18x	30.8x	24.3x	17.5x	17.7x	15.6x	14.1x
EV / FCF	25.1x	-	-42.1x	-	24.3x	37.7x	23.2x	21.9x
FCF Yield	3.99%	-	-2.37%	-	4.12%	2.65%	4.31%	4.57%
Dividend per Share ²	2.029	-	2.198	2.835	2.58	3.464	3.629	4.227
Rate of return	3.63%	-	2.77%	4.98%	3.48%	4.53%	4.74%	5.53%
EPS ²	3.866	8.328	13.41	16.92	6.915	4.857	4.731	5.176
Distribution rate	52.5%	-	16.4%	16.8%	37.3%	71.3%	76.7%	81.7%
Net sales ¹	4,906	5,543	5,606	8,432	12,460	12,675	13,612	14,382
EBITDA ¹	3,925	-	4,437	6,184	9,303	9,829	10,716	11,551
EBIT ¹	3,385	3,509	3,381	5,486	9,303	9,641	10,797	11,902
Net income ¹	9,979	7,548	15,032	23,836	11,117	9,376	8,732	9,843
Net Debt ¹	21,426	15,196	12,212	44,139	41,881	43,276	41,050	40,573
Reference price ²	55.90	54.91	79.43	56.96	74.20	76.48	76.48	76.48
Nbr of stocks (in thousands)	863,340	870,694	1,157,903	1,562,669	1,632,390	1,668,204	-	-
Announcement Date	1/19/22	1/18/23	1/17/24	2/24/25	2/23/26	-	-	-

¹MXN in Million²MXN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIBRA PROLOGIS	15.75x	13.48x	17.38x	4.53%	7.34B
PROLOGIS, INC.	45.92x	19.55x	25.48x	2.99%	134B
GOODMAN GROUP	24.15x	19.5x	22.38x	1.03%	41.86B
EASTGROUP PROPERTIES, INC.	36.45x	16.64x	23.57x	2.98%	11.44B
FIRST INDUSTRIAL REALTY TRUST, INC.	28.77x	14.11x	20.92x	3%	8.74B
REXFORD INDUSTRIAL REALTY, INC.	27.74x	11.3x	16.05x	4.97%	7.86B
TERRENO REALTY CORPORATION	36.94x	16.82x	25.62x	2.95%	7.63B
STAG INDUSTRIAL, INC.	35.72x	12x	16.51x	3.86%	7.63B
TRITAX BIG BOX REIT PLC	8.32x	19.08x	21.56x	5.18%	5.93B
WAREHOUSES DE PAUW SA	10.7x	18.16x	18.55x	5.88%	5.88B
Average	27.05x	16.07x	20.80x	3.74%	23.81B
Weighted average by Cap.	37.06x	18.37x	23.56x	2.91%