PLD · Prologis, Inc.
$139.972026-07-21Sector: Real Estate; Industry: REIT - Industrial; Sub-Industry: Industrial REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-115.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-19 · $-39) Analysts Range ($123 · $161) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $8.0B | — | 46.2% | 5.9% | $3.5B | $1.8B | $5.3B | 10.0% | — | 4.2% | $82.2B | $3.19 | — |
| 2024.Q4 | $8.0B | 0.0% | 46.2% | 4.1% | $3.6B | $2.0B | $5.5B | 10.7% | — | 4.3% | $83.5B | $3.19 | — |
| 2025.Q1 | $8.2B | 2.2% | 53.8% | 4.3% | $4.2B | $2.1B | $6.4B | 10.7% | — | 5.0% | $85.1B | $3.90 | — |
| 2025.Q4 | $8.2B | 0.0% | 53.8% | 5.4% | $4.2B | $2.2B | $6.4B | 10.9% | — | 4.9% | $87.1B | $3.90 | — |
| 2026.Q1 | $8.9B | 9.1% | 38.9% | 5.0% | $3.3B | $1.1B | $4.4B | 10.5% | — | 3.8% | $87.3B | $3.88 | 38.5 |
| italics below = DCF projection · 10yr Rev CAGR: 4.7% |
| 2027.Q1 | $8.8B | +-1.3% | 38.9% | 6.5% | $3.2B | $0MM | $3.2B | 10.2% | $2.9B | 3.7% | $87.3B | $3.36 | 41.7 |
| 2028.Q1 | $9.3B | +4.9% | 35.7% | 8.0% | $3.0B | −$3.1B | −$99MM | 10.0% | −$82MM | 3.4% | $90.5B | $3.18 | 44.0 |
| 2029.Q1 | $9.7B | +4.6% | 32.4% | 9.5% | $2.8B | −$2.7B | $123MM | 9.8% | $92MM | 3.1% | $93.2B | $2.97 | 47.1 |
| 2030.Q1 | $10.5B | +8.4% | 29.2% | 11.0% | $2.7B | −$4.7B | −$2.0B | 9.7% | −$1.3B | 2.9% | $97.9B | $2.85 | 49.1 |
| 2031.Q1 | $11.2B | +6.2% | 22.6% | 12.5% | $2.2B | −$3.4B | −$1.2B | 9.5% | −$746MM | 2.2% | $101.3B | $2.31 | 60.6 |
|
| Term. Yr+ | $14.8B | 4.1% | 22.6% | 20.0% | $2.7B | −$1.3B | $1.4B | 8.6% | $12.6B | 8.6% | — | — | — |
Active scenario IV: $0 (-115.4% vs market)