|
Market Closed -
NYSE
16:03:26 2026-09-01 EDT
|
5-day change | 1st Jan Change | ||
| 139.68 USD | -0.17% |
|
-2.55% | +9.42% |
| 09-01 | Wells Fargo Adjusts Price Target on Prologis to $166 From $167, Maintains Overweight Rating | MT |
| 08-10 | Fitch Places Segro on Rating Watch Evolving Amid Takeover Offer from Prologis | MT |
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 | 132,975 | - | - |
| Change | - | -16.4% | 18.36% | -20.52% | 21.13% | 12.14% | - | - |
| Enterprise Value (EV) 1 | 141,632 | 127,656 | 151,635 | 127,457 | 152,471 | 170,586 | 172,770 | 174,380 |
| Change | - | -9.87% | 18.78% | -15.94% | 19.62% | 11.88% | 1.28% | 0.93% |
| P/E | 42.7x | 27.2x | 40.5x | 26.4x | 36.8x | 41.9x | 41x | 38.3x |
| PBR | 3.73x | 1.96x | 2.32x | 1.82x | 2.23x | - | - | - |
| PEG | - | 5.36x | -2x | 1.2x | -2.7x | -10.23x | 18.2x | 5.4x |
| Capitalization / Revenue | 30x | 21.2x | 18.1x | 13x | 14.5x | 15.2x | 14.3x | 13.2x |
| EV / Revenue | 34.1x | 26x | 22.2x | 17x | 18.7x | 19.5x | 18.6x | 17.4x |
| EV / EBITDA | 44.3x | 31.2x | 27.2x | 22.4x | 25.2x | 24.9x | 23.3x | 22.1x |
| EV / EBIT | 87.6x | 56x | 49.2x | 41.1x | 44.7x | 45.9x | 42.3x | 38.6x |
| EV / FCF | 47.3x | 279x | - | - | - | 80,427x | 66,991x | 50,138x |
| FCF Yield | 2.12% | 0.36% | - | - | - | 0% | 0% | 0% |
| Dividend per Share 2 | 2.52 | 3.16 | 3.48 | 3.84 | 4.04 | 4.28 | 4.538 | 4.79 |
| Rate of return | 1.5% | 2.8% | 2.61% | 3.63% | 3.16% | 3.06% | 3.25% | 3.43% |
| EPS 2 | 3.94 | 4.14 | 3.29 | 4.01 | 3.472 | 3.33 | 3.405 | 3.647 |
| Distribution rate | 64% | 76.3% | 106% | 95.8% | 116% | 129% | 133% | 131% |
| Net sales 1 | 4,148 | 4,913 | 6,819 | 7,515 | 8,159 | 8,747 | 9,276 | 10,046 |
| EBITDA 1 | 3,195 | 4,093 | 5,569 | 5,679 | 6,040 | 6,849 | 7,401 | 7,877 |
| EBIT 1 | 1,617 | 2,280 | 3,084 | 3,098 | 3,414 | 3,713 | 4,085 | 4,516 |
| Net income 1 | 2,934 | 3,359 | 3,053 | 3,726 | 3,322 | 3,361 | 3,254 | 3,533 |
| Net Debt 1 | 17,159 | 23,597 | 28,470 | 29,561 | 33,891 | 37,611 | 39,795 | 41,405 |
| Reference price 2 | 168.36 | 112.73 | 133.30 | 105.70 | 127.66 | 139.68 | 139.68 | 139.68 |
| Nbr of stocks (in thousands) | 739,327 | 923,079 | 923,971 | 926,175 | 928,867 | 950,364 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 42.02x | 19.5x | 24.91x | 3.06% | 133B | |
| 18.96x | 16.03x | 18.24x | 1.09% | 40.61B | |
| 33.78x | 15.79x | 22.34x | 3.19% | 10.71B | |
| 615.49x | 9.31x | 13.12x | 4.73% | 8.24B | |
| 24x | 13.64x | 19.91x | 3.22% | 8.2B | |
| 22.16x | 13.51x | 17.48x | 4.03% | 7.55B | |
| 31.38x | 16.23x | 24.63x | 3.3% | 7.21B | |
| 33.94x | 11.61x | 15.84x | 4.15% | 7.18B | |
| 8.63x | 19.18x | 22.06x | 5.32% | 6.24B | |
| 10.07x | 18.13x | 18.81x | 6.1% | 5.87B | |
| Average | 84.04x | 15.29x | 19.73x | 3.82% | 23.48B | |
| Weighted average by Cap. | 54.24x | 17.59x | 22.30x | 3% |
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.
Select your edition
All financial news and data tailored to specific country editions
