|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.60 USD | +0.52% |
|
+1.16% | +11.10% |
| 07-12 | Segro CEO defends growth plan amid ProLogis takeover bid | AN |
| 07-10 | Zonebourse Earnings Calendar: week of July 13 to 17, 2026 |  |
Company Valuation: ProLogis, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 124,473 | 104,059 | 123,165 | 97,897 | 118,579 | 131,434 | - | - |
| Change | - | -16.4% | 18.36% | -20.52% | 21.13% | 10.84% | - | - |
| Enterprise Value (EV) 1 | 141,632 | 127,656 | 151,635 | 127,457 | 152,471 | 166,951 | 168,906 | 170,639 |
| Change | - | -9.87% | 18.78% | -15.94% | 19.62% | 9.5% | 1.17% | 1.03% |
| P/E | 42.7x | 27.2x | 40.5x | 26.4x | 36.8x | 45.5x | 42.7x | 39.9x |
| PBR | 3.73x | 1.96x | 2.32x | 1.82x | 2.23x | - | - | - |
| PEG | - | 5.36x | -2x | 1.2x | -2.7x | -4.2x | 6.45x | 5.79x |
| Capitalization / Revenue | 30x | 21.2x | 18.1x | 13x | 14.5x | 15.1x | 14.4x | 13.4x |
| EV / Revenue | 34.1x | 26x | 22.2x | 17x | 18.7x | 19.2x | 18.5x | 17.4x |
| EV / EBITDA | 44.3x | 31.2x | 27.2x | 22.4x | 25.2x | 25.1x | 23.7x | 22.9x |
| EV / EBIT | 87.6x | 56x | 49.2x | 41.1x | 44.7x | 46.2x | 38.9x | 37.8x |
| EV / FCF | 47.3x | 279x | - | - | - | 78,713x | 65,493x | 49,063x |
| FCF Yield | 2.12% | 0.36% | - | - | - | 0% | 0% | 0% |
| Dividend per Share 2 | 2.52 | 3.16 | 3.48 | 3.84 | 4.04 | 4.282 | 4.511 | 4.774 |
| Rate of return | 1.5% | 2.8% | 2.61% | 3.63% | 3.16% | 3.04% | 3.2% | 3.39% |
| EPS 2 | 3.94 | 4.14 | 3.29 | 4.01 | 3.472 | 3.098 | 3.302 | 3.53 |
| Distribution rate | 64% | 76.3% | 106% | 95.8% | 116% | 138% | 137% | 135% |
| Net sales 1 | 4,148 | 4,913 | 6,819 | 7,515 | 8,159 | 8,676 | 9,151 | 9,787 |
| EBITDA 1 | 3,195 | 4,093 | 5,569 | 5,679 | 6,040 | 6,644 | 7,117 | 7,459 |
| EBIT 1 | 1,617 | 2,280 | 3,084 | 3,098 | 3,414 | 3,611 | 4,342 | 4,516 |
| Net income 1 | 2,934 | 3,359 | 3,053 | 3,726 | 3,322 | 3,021 | 3,144 | 3,347 |
| Net Debt 1 | 17,159 | 23,597 | 28,470 | 29,561 | 33,891 | 35,517 | 37,472 | 39,206 |
| Reference price 2 | 168.36 | 112.73 | 133.30 | 105.70 | 127.66 | 140.87 | 140.87 | 140.87 |
| Nbr of stocks (in thousands) | 739,327 | 923,079 | 923,971 | 926,175 | 928,867 | 933,015 | - | - |
| Announcement Date | 1/19/22 | 1/18/23 | 1/17/24 | 1/21/25 | 1/21/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.48x | 19.24x | 25.13x | 3.04% | 131B | |
| 24.75x | 19.97x | 22.92x | 1.01% | 42.63B | |
| 35.86x | 16.4x | 23.22x | 3.03% | 11.25B | |
| 28.37x | 13.96x | 20.71x | 3.04% | 8.62B | |
| 27.34x | 11.08x | 15.73x | 5.11% | 7.64B | |
| 34.87x | 11.8x | 16.24x | 3.96% | 7.45B | |
| 15.93x | 13.56x | 17.45x | 4.39% | 7.38B | |
| 35.65x | 16.3x | 24.89x | 3.05% | 7.37B | |
| 8.34x | 19.11x | 21.59x | 5.17% | 5.92B | |
| 10.68x | 18.25x | 18.64x | 5.89% | 5.87B | |
| Average | 26.73x | 15.97x | 20.65x | 3.77% | 23.56B | |
| Weighted average by Cap. | 36.68x | 18.25x | 23.39x | 2.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PLD Stock
- Valuation ProLogis, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
