US · PLD
Prologis, Inc.
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- San Francisco, CA 94111
- Website
- prologis.com
Price · as of 2025-12-31
$141.41
Market cap 132.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $78.23 | -44.68% |
| Intrinsic Value(DCF) | $59.57 | -57.87% |
| Graham-Dodd Method(GD) | $14.68 | -89.62% |
| Graham Formula(GF) | $54.58 | -61.4% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.45 | $23.43 | $0.00 | $18.04 | $0.00 |
| 2012 | $26.64 | $22.68 | $0.00 | $9.46 | $0.00 |
| 2013 | $28.60 | $21.39 | $0.00 | $14.03 | $0.00 |
| 2014 | $30.68 | $23.08 | $0.43 | $14.16 | $11.08 |
| 2015 | $31.89 | $27.14 | $0.00 | $13.32 | $53.13 |
| 2016 | $38.39 | $31.94 | $0.00 | $14.52 | $52.13 |
| 2017 | $51.01 | $40.04 | $0.80 | $18.38 | $35.46 |
| 2018 | $57.70 | $42.05 | $2.92 | $24.14 | $43.66 |
| 2019 | $72.74 | $49.41 | $0.00 | $15.92 | $63.28 |
| 2020 | $88.05 | $54.72 | $0.00 | $18.07 | $78.91 |
| 2021 | $131.09 | $71.56 | $0.00 | $26.35 | $58.06 |
| 2022 | $106.39 | $59.19 | $2.16 | $40.35 | $135.68 |
| 2023 | $126.31 | $69.25 | $0.00 | $21.16 | $132.46 |
| 2024 | $115.79 | $58.30 | $0.00 | $20.57 | $41.24 |
| 2025 | $142.72 | $78.23 | $1.26 | $14.68 | $54.58 |
AI valuation
Our deep-learning model estimates Prologis, Inc.'s (PLD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $78.23
- Current price
- $141.41
- AI upside
- -44.68%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$59.57
-57.87% upside
Graham-Dodd
$14.68
-89.62% upside
Graham Formula
$54.58
-61.4% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PLD | Prologis, Inc. | $141.41 | 132.53B | -45% | -58% | -90% | -61% | 39.27 | 2.52 | 15.24 | 23.31 | — | 2.52 | 59.60% | 40.23% | 38.80% | 6.37% | 3.91% | 3.52% | 0.66 | 3.53 | 0.23 | 0.19 | 4.71 | -1172.00% | 718.00% | 196.00% | 3.74% | 0.84 | 5.85% | 2.81% | 110.40% | 2.81% | 47.46 | 33.51 | 19.09 | 2.09 |
| AMT | American Tower Corporatio… | $191.86 | 89.82B | -26% | -53% | -96% | -63% | 33.95 | 24.43 | 8.38 | 21.68 | 287.06 | -3.86 | 73.68% | 45.85% | 23.76% | 74.73% | 9.11% | 4.23% | 12.31 | 4.79 | 0.36 | 0.31 | 7.10 | 1183.00% | 511.00% | 225.00% | 4.24% | 0.79 | 8.18% | 0.00% | 0.00% | 0.41% | 27.19 | 35.08 | 12.47 | 1.24 |
| DLR | Digital Realty Trust, Inc… | $177.20 | 60.89B | -25% | -60% | — | -62% | 46.90 | 2.68 | 10.04 | 22.89 | 38.33 | 5.54 | 55.39% | 10.77% | 21.41% | 5.91% | 1.62% | 2.76% | 1.05 | 1.50 | 4.50 | 4.19 | 5.78 | 12236.00% | 1004.00% | -52299.00% | 3.93% | 2.10 | 6.10% | 2.82% | 132.10% | 2.82% | 124.69 | 34.04 | 13.43 | 1.57 |
| EGP | EastGroup Properties, Inc… | $196.31 | 10.47B | -51% | -60% | -98% | -49% | 40.61 | 2.99 | 14.49 | 24.63 | 901.07 | 3.02 | 43.30% | 39.87% | 35.69% | 7.58% | 5.71% | 4.90% | 0.50 | 8.95 | 0.85 | 0.85 | 3.53 | 451.00% | 1297.00% | 1332.00% | 3.87% | 3.43 | 8.04% | 2.89% | 117.50% | 2.89% | 42.43 | 30.14 | 16.92 | 3.43 |
| EQIX | Equinix, Inc. | $974.26 | 95.73B | -16% | -59% | — | -81% | 70.15 | 6.68 | 10.21 | 28.01 | 113.36 | 13.79 | 51.32% | 19.96% | 14.58% | 9.74% | 5.28% | 3.58% | 1.61 | 3.25 | 1.32 | 1.09 | 5.16 | 6188.00% | 585.00% | -31858.00% | -0.42% | 1.00 | -1.28% | 1.96% | 137.70% | 1.96% | 61.72 | -285.16 | 12.32 | 2.39 |
| EXR | Extra Space Storage Inc. | $151.03 | 31.89B | -26% | -60% | — | -72% | 31.63 | 2.41 | 9.57 | 19.54 | 227.60 | 2.44 | 28.43% | 44.09% | 28.84% | 7.47% | 5.19% | 3.52% | 1.11 | 2.34 | 1.28 | 1.28 | 6.14 | 1390.00% | 119.00% | -203.00% | 5.66% | 1.33 | 6.64% | 4.25% | 134.40% | 4.71% | 31.68 | 25.79 | 13.97 | 1.53 |
| PSA | Public Storage | $307.06 | 53.89B | -25% | -48% | — | -64% | 30.36 | 5.90 | 11.31 | 19.87 | — | 6.06 | 24.96% | 46.73% | 36.99% | 18.96% | 11.93% | 8.99% | 1.11 | 7.40 | 0.75 | 0.75 | 3.06 | -1532.00% | 274.00% | 697.00% | 5.31% | 5.20 | 15.33% | 4.22% | 128.20% | 4.22% | 28.61 | 22.26 | 13.37 | 3.53 |
| SPG | Simon Property Group, Inc… | $203.85 | 66.55B | -24% | -58% | -57% | +2% | 14.31 | 12.72 | 10.41 | 12.04 | 15.10 | 12.72 | 85.72% | 49.89% | 72.51% | 113.56% | 10.53% | 12.68% | 5.60 | 3.26 | 0.16 | 0.16 | 3.61 | 9477.00% | 672.00% | 540.00% | 4.87% | 0.38 | 10.77% | 0.00% | 0.00% | 0.34% | 29.79 | 29.34 | 14.86 | 1.15 |
| WELL | Welltower Inc. | $207.12 | 144.52B | -55% | -57% | -86% | -71% | 145.44 | 3.32 | 13.11 | 67.62 | — | 3.32 | 39.18% | 3.33% | 8.78% | 2.60% | 0.69% | 1.63% | 0.51 | 0.54 | 5.34 | 5.25 | 7.08 | -1146.00% | 3582.00% | 2955.00% | 2.04% | 1.55 | 5.49% | 1.34% | 195.20% | 1.34% | 439.90 | 54.86 | 14.65 | 3.61 |
About Prologis, Inc.
Prologis, Inc. is the global leader in logistics real estate with a focus on high-barrier, high-growth markets. As of December 31, 2020, the company owned or had investments in, on a wholly owned basis or through co-investment ventures, properties and development projects expected to total approximately 984 million square feet (91 million square meters) in 19 countries. Prologis leases modern logistics facilities to a diverse base of approximately 5,500 customers principally across two major categories: business-to-business and retail/online fulfillment.
- CEO
- Daniel Stephen Letter
- Employees
- 2.7K
- Beta
- 1.44
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($59.57 ÷ $141.41) − 1 = -57.87% (DCF, example).