|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 138.32 USD | -1.32% |
|
-4.61% | +7.72% |
| 03:39am | Fitch Places Segro on Rating Watch Evolving Amid Takeover Offer from Prologis | MT |
| 08-05 | Prologis' Data-Center Platform Drives Higher Estimates, RBC Says | 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 | 133,199 | - | - |
| Change | - | -16.4% | 18.36% | -20.52% | 21.13% | 12.33% | - | - |
| Enterprise Value (EV) 1 | 141,632 | 127,656 | 151,635 | 127,457 | 152,471 | 170,810 | 172,994 | 174,604 |
| Change | - | -9.87% | 18.78% | -15.94% | 19.62% | 12.03% | 1.28% | 0.93% |
| P/E | 42.7x | 27.2x | 40.5x | 26.4x | 36.8x | 42.1x | 41.2x | 38.4x |
| PBR | 3.73x | 1.96x | 2.32x | 1.82x | 2.23x | - | - | - |
| PEG | - | 5.36x | -2x | 1.2x | -2.7x | -10.28x | 18.29x | 5.41x |
| Capitalization / Revenue | 30x | 21.2x | 18.1x | 13x | 14.5x | 15.2x | 14.4x | 13.5x |
| EV / Revenue | 34.1x | 26x | 22.2x | 17x | 18.7x | 19.6x | 18.8x | 17.7x |
| EV / EBITDA | 44.3x | 31.2x | 27.2x | 22.4x | 25.2x | 24.5x | 23.3x | 22.2x |
| EV / EBIT | 87.6x | 56x | 49.2x | 41.1x | 44.7x | 46x | 42.3x | 38.7x |
| EV / FCF | 47.3x | 279x | - | - | - | 80,533x | 67,078x | 50,202x |
| 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% | 3.05% | 3.24% | 3.42% |
| 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 | 8,736 | 9,224 | 9,842 |
| EBITDA 1 | 3,195 | 4,093 | 5,569 | 5,679 | 6,040 | 6,973 | 7,420 | 7,867 |
| 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 | 3,427 | 3,295 | 3,592 |
| 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 | 140.16 | 140.16 | 140.16 |
| Nbr of stocks (in thousands) | 739,327 | 923,079 | 923,971 | 926,175 | 928,867 | 950,333 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 42.09x | 19.55x | 24.5x | 3.05% | 133B | |
| 24.74x | 20.06x | 22.93x | 1.01% | 43.25B | |
| 34.14x | 16.02x | 22.67x | 3.14% | 10.88B | |
| 24.92x | 13.93x | 20.37x | 3.13% | 8.44B | |
| 68.43x | 9.16x | 12.95x | 4.78% | 8.17B | |
| 32.28x | 16.65x | 25.35x | 3.17% | 7.49B | |
| 21.53x | 13.08x | 19.44x | 4.57% | 7.29B | |
| 33.99x | 11.62x | 15.87x | 4.15% | 7.19B | |
| 8.5x | 19.29x | 21.89x | 5.08% | 6.09B | |
| 10.69x | 18.44x | 19.36x | 5.94% | 6.02B | |
| Average | 30.13x | 15.78x | 20.53x | 3.8% | 23.8B | |
| Weighted average by Cap. | 36.03x | 18.36x | 23.00x | 2.96% |
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
