Fair value (multi-method)
Four independent methods triangulate what PLD is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$106.13
Method range
$106.13 – $154.67
median $110.56
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $106.13 | -26.66% |
| Exit multiple | $110.56 | -23.59% |
| Analyst target | $154.67 | +6.89% |
| Graham number | — | — |
- Forward DCF$106.13
- Exit multiple$110.56
- Analyst target$154.67
- Graham number—
Stock price
$144.70
EPS (TTM)
$4.49
5Y EPS CAGR
12.7%
Fair value @ hist. growth
$106.13
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
17.0%
per year over your projection horizon
Margin of safety -36.3% vs hist-growth DCF
Historical 5Y CAGR
12.7%
Your model implies
17.0%
Next-year analyst consensus
-23.3%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.4% | 14.0% | 13.4% | 12.8% | 12.1% | 11.4% |
| 10.4% | 16.1% | 15.5% | 15.0% | 14.4% | 13.8% |
| 11.4% | 18.0% | 17.5% | 17.0% | 16.5% | 15.9% |
| 12.4% | 19.8% | 19.4% | 19.0% | 18.5% | 18.0% |
| 13.4% | 21.6% | 21.2% | 20.8% | 20.4% | 19.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
3.47
Demanding vs growth
Net debt
$33.9B
Total debt − cash
Beta
1.34
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Prologis (PLD) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.