Valuation ProLogis, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:03 01/08/2026 +04			5-day change	1st Jan Change
144.61 ^USD	-1.08%		-2.05%	+13.28%

07-31	Baird Adjusts Prologis Price Target to $140 From $138, Maintains Neutral Rating	MT
07-30	Segro raises dividend as adjusted profit, new headline rent increase	AN

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	134,933	-	-
Change	-	-16.4%	18.36%	-20.52%	21.13%	13.79%	-	-
Enterprise Value (EV) ¹	141,632	127,656	151,635	127,457	152,471	172,544	174,728	176,338
Change	-	-9.87%	18.78%	-15.94%	19.62%	13.17%	1.27%	0.92%
P/E	42.7x	27.2x	40.5x	26.4x	36.8x	43.4x	42.5x	39.9x
PBR	3.73x	1.96x	2.32x	1.82x	2.23x	-	-	-
PEG	-	5.36x	-2x	1.2x	-2.7x	-10.6x	19.52x	6.06x
Capitalization / Revenue	30x	21.2x	18.1x	13x	14.5x	15.4x	14.6x	13.7x
EV / Revenue	34.1x	26x	22.2x	17x	18.7x	19.8x	18.9x	17.9x
EV / EBITDA	44.3x	31.2x	27.2x	22.4x	25.2x	24.7x	23.8x	22.7x
EV / EBIT	87.6x	56x	49.2x	41.1x	44.7x	46.5x	42.8x	39x
EV / FCF	47.3x	279x	-	-	-	81,350x	67,750x	50,701x
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	4.533	4.78
Rate of return	1.5%	2.8%	2.61%	3.63%	3.16%	2.96%	3.13%	3.31%
EPS ²	3.94	4.14	3.29	4.01	3.472	3.33	3.402	3.627
Distribution rate	64%	76.3%	106%	95.8%	116%	129%	133%	132%
Net sales ¹	4,148	4,913	6,819	7,515	8,159	8,736	9,222	9,828
EBITDA ¹	3,195	4,093	5,569	5,679	6,040	6,973	7,352	7,767
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	3,410	3,273	3,552
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	144.61	144.61	144.61
Nbr of stocks (in thousands)	739,327	923,079	923,971	926,175	928,867	933,081	-	-
Announcement Date	19/01/22	18/01/23	17/01/24	21/01/25	21/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROLOGIS, INC.	43.43x	19.75x	24.74x	2.96%	135B
GOODMAN GROUP	24.59x	19.94x	22.79x	1.01%	42.73B
EASTGROUP PROPERTIES, INC.	35.2x	16.45x	23.28x	3.05%	11.22B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.53x	14.31x	20.91x	3.03%	8.73B
REXFORD INDUSTRIAL REALTY, INC.	419.67x	10.83x	15.33x	4.64%	8.4B
TERRENO REALTY CORPORATION	36.84x	16.79x	25.57x	2.96%	7.62B
FIBRA PROLOGIS	22.36x	13.47x	18.79x	4.46%	7.48B
STAG INDUSTRIAL, INC.	35.43x	11.85x	16.2x	4.05%	7.38B
TRITAX BIG BOX REIT PLC	8.73x	19.68x	22.23x	4.94%	6.22B
WAREHOUSES DE PAUW SA	10.93x	18.68x	19.87x	5.76%	6.18B
Average	66.27x	16.18x	20.97x	3.69%	24.09B
Weighted average by Cap.	49.34x	18.56x	23.25x	2.88%