Prologis, Inc.

By default your notes are visible only to you.

103.4

52-week range

147.9

143.52

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

2.7 %

Dividend Yield TTM

2.9 %

Market cap $

$ 133,809

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

32.5

Price / Book TTM

2.5

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(2.8)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

35.1 %

36.3 %

258 %

Free cash flow per share growth

1.5 %

140 %

217.2 %

Earnings per share growth

(11.7) %

81.5 %

115.9 %

Founded: 1,983

Employees: 2,703

Business Summary:Prologis, Inc. is the global leader in logistics real estate with a focus on high-barrier, high-growth markets. As of December 31, 2020, the company owned or had investments in, on a wholly owned basis or through co-investment ventures, properties and development projects expected to total approximately 984 million square feet (91 million square meters) in 19 countries. Prologis leases modern logistics facilities to a diverse base of approximately 5,500 customers principally across two major categories: business-to-business and retail/online fulfillment.

Fair Value Reference Estimate