Prologis, Inc. (PLD)
Real Estate Investment Trusts · Financial Services · $66.4B
Intrinsic Value (Consensus)
$57.79
Current Price
$71.20
Margin of Safety
-18.8%
18.8% Above Intrinsic Value
Value: $58
Price: $71
Valuation Model Estimates
Current Price: $71.20
DCF (Discounted Cash Flow)
$214.14
Graham Number
$67.60
Earnings Power Value
$34.56
Relative Value (P/E)
$71.20
Dividend Discount Model
$10.00
Consensus Value
$57.79
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.56
- EPS (Forward)
- $4.27
- Book Value
- $57.06
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.3%
- Debt/Equity
- 66%
- Revenue Growth
- 297.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance