Valuation ProLogis, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-06 EDT			After hours 19:56:31
140.20 ^USD	+0.55%		139.84	-0.25%

07-01	Prologis, Inc. Announces Appointment of Alfred F. Kelly, Jr. to Board of Directors, Governance and Nomination Committee	CI
07-01	BTIG Adjusts Price Target on Prologis to $170 From $160, Maintains Buy Rating	MT

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	130,809	-	-
Change	-	-16.4%	18.36%	-20.52%	21.13%	10.31%	-	-
Enterprise Value (EV) ¹	141,632	127,656	151,635	127,457	152,471	166,326	168,281	170,014
Change	-	-9.87%	18.78%	-15.94%	19.62%	9.09%	1.18%	1.03%
P/E	42.7x	27.2x	40.5x	26.4x	36.8x	45.3x	42.5x	39.7x
PBR	3.73x	1.96x	2.32x	1.82x	2.23x	-	-	-
PEG	-	5.36x	-2x	1.2x	-2.7x	-4.2x	6.42x	5.76x
Capitalization / Revenue	30x	21.2x	18.1x	13x	14.5x	15.1x	14.3x	13.4x
EV / Revenue	34.1x	26x	22.2x	17x	18.7x	19.2x	18.4x	17.4x
EV / EBITDA	44.3x	31.2x	27.2x	22.4x	25.2x	25x	23.6x	22.8x
EV / EBIT	87.6x	56x	49.2x	41.1x	44.7x	46.1x	38.8x	37.6x
EV / FCF	47.3x	279x	-	-	-	78,419x	65,250x	48,883x
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%	3.05%	3.22%	3.41%
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	140.20	140.20	140.20
Nbr of stocks (in thousands)	739,327	923,079	923,971	926,175	928,867	933,014	-	-
Announcement Date	1/19/22	1/18/23	1/17/24	1/21/25	1/21/26	-	-	-

¹USD in Million²USD

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.($)
PROLOGIS, INC.	45.26x	19.17x	25.03x	3.05%	131B
GOODMAN GROUP	25.51x	20.57x	23.6x	0.98%	43.83B
EASTGROUP PROPERTIES, INC.	36.3x	16.58x	23.48x	3%	11.39B
FIRST INDUSTRIAL REALTY TRUST, INC.	27.51x	13.64x	20.22x	3.14%	8.36B
REXFORD INDUSTRIAL REALTY, INC.	27.45x	11.11x	15.78x	5.09%	7.67B
STAG INDUSTRIAL, INC.	34.98x	11.83x	16.28x	3.94%	7.48B
FIBRA PROLOGIS	16.19x	13.73x	17.66x	4.32%	7.51B
TERRENO REALTY CORPORATION	35.13x	16.23x	24.8x	3.11%	7.27B
WAREHOUSES DE PAUW SA	10.78x	18.34x	18.74x	5.84%	5.91B
TRITAX BIG BOX REIT PLC	8.32x	19.12x	21.57x	5.21%	5.87B
Average	26.74x	16.03x	20.72x	3.77%	23.61B
Weighted average by Cap.	36.61x	18.33x	23.46x	2.93%