PLD · Prologis, Inc.
$133.772026-05-17Sector: Real Estate; Industry: REIT - Industrial; Sub-Industry: Industrial REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-117.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-19 · $-42) Analysts Range ($119 · $155) 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 |
|---|
| 2021.Q4 | $4.8B | — | 67.4% | 5.2% | $3.0B | $696MM | $3.7B | 9.9% | — | 6.0% | $50.6B | $3.07 | — |
| 2022.Q4 | $6.0B | 25.5% | 58.0% | 3.7% | $3.3B | $1.1B | $4.4B | 10.4% | — | 5.2% | $76.8B | $3.51 | — |
| 2023.Q4 | $8.0B | 34.3% | 46.2% | 6.1% | $3.5B | $1.9B | $5.4B | 10.0% | — | 4.4% | $81.7B | $3.19 | — |
| 2024.Q4 | $8.2B | 2.2% | 53.8% | 4.1% | $4.2B | $2.0B | $6.2B | 10.7% | — | 5.1% | $83.5B | $3.90 | — |
| 2025.Q4 | $8.8B | 7.2% | 40.2% | 5.4% | $3.3B | $2.2B | $5.6B | 10.9% | — | 3.9% | $87.1B | $3.47 | 36.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $8.7B | +-1.2% | 40.2% | 6.9% | $3.3B | $0MM | $3.3B | 10.5% | $2.9B | 3.7% | $87.1B | $3.40 | 39.3 |
| 2027.Q4 | $9.2B | +6.1% | 36.7% | 8.3% | $3.1B | −$3.8B | −$747MM | 10.3% | −$613MM | 3.5% | $90.9B | $3.24 | 41.3 |
| 2028.Q4 | $9.9B | +7.0% | 33.2% | 9.8% | $3.0B | −$4.1B | −$1.2B | 10.1% | −$879MM | 3.2% | $95.1B | $3.08 | 43.4 |
| 2029.Q4 | $10.5B | +6.5% | 29.7% | 11.3% | $2.8B | −$3.7B | −$959MM | 9.9% | −$650MM | 2.9% | $98.8B | $2.89 | 46.3 |
| 2030.Q4 | $11.1B | +6.1% | 22.6% | 12.7% | $2.2B | −$3.4B | −$1.2B | 9.7% | −$721MM | 2.2% | $102.2B | $2.30 | 58.2 |
|
| Term. Yr+ | $14.7B | 4.1% | 22.6% | 20.0% | $2.7B | −$1.3B | $1.4B | 8.6% | $12.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-117.0% vs market)