EN DE

Prologis Inc (PLD) Fair Value & Analysis

Real Estate · US · Market cap $136B · ISIN US74340W1036

What is Prologis Inc really worth?

PI Prologis Inc logo Prologis Inc PLD · US
Price$138.35
Fair Value$61.28
Upside−55.7%
Quality50/100

A solid business, but trading 126% above our fair value of $61.28.

Watch Prologis Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 39.7% net margin
Moderate debt · generates free cash flow
Wide moat 67/100

Risks

!Expensive Growth (revenue 5y +14.6 %/yr)
!Trails peers (1/15)
!Weak on past: 27 out of 100

For context

·2.96% dividend yield
Evidence: High Range $44.64 – $76.60

Fair value as of: Sep 1, 2026

From 16 valuation models · updated 4 days ago

Share price −0.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($76.60). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Price vs Fair Value (5 years)

$151.88 $86.12 Fair Value $61.28 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 1, 2026.

How to read this chart

60‑month range $86.12 – $151.88 · fair‑value band $44.64 – $76.60 · the $138.35 price screens above the $61.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 1, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Prologis Inc (PLD) currently trades at $138.35, while our model-based Fair Value estimate is $61.28, implying the stock looks roughly 125.8% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Real Estate sector. Bull case: the DCF Models group reads highest at a median of $95.31 per share, and 0 of the 16 models we run sit above the $138.35 price. Bear case: the Asset-Based group reads lowest at $38.23, and 16 of the 16 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Prologis Inc generated revenue of $9.4B at a net margin of 39.7%. Revenue grew 8.3% year over year. It earns a return on equity of 6.8%. Net debt stands at $33.9B. Fundamentals as of Sep 1, 2026

Our scenario range runs from $44.64 (bear case) to $76.60 (bull case); at $138.35, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 37% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −43% fair-value upside, at −56%, PLD screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence $46.00 $48.24 $50.20 76
FCF DCF $34.79 $96.57 $206.94 73
Growth DCF $33.90 $89.60 $185.82 72
All 16 models by family
DCF Models
FCF DCF $34.79 $96.57 $206.94 73
5Y Revenue Exit $9.61 $40.09 $80.99 66
5Y EBITDA Exit $39.73 $103.42 $184.59 71
10Y Revenue Exit $16.19 $48.38 $97.14 62
10Y EBITDA Exit $37.54 $95.31 $185.55 64
Dividend Discount
Gordon GGM $37.08 $77.09 $122.29 66
DDM Multi-Stage $37.08 $65.00 $80.91 66
Multiples
P/S Multiple $45.96 $61.28 $76.60 58
P/B Multiple $46.64 $62.19 $77.74 55
EV/EBIT $26.23 $47.09 $67.95 63
EV/EBITDA $47.92 $76.01 $104.10 66
EV/Revenue $12.95 $27.75 50
Asset-Based
NCAV (Graham) $28.53 $38.23 $57.05 54
Growth DCF
Growth DCF $33.90 $89.60 $185.82 72
Rev-Margin DCF $9.61 $39.00 $75.82 67
Economic Profit
Residual Income best evidence $46.00 $48.24 $50.20 76

Widest divergence: DCF Models ($95.31) versus Asset-Based ($38.23). Highest evidence: Residual Income (76).

Notify me when PLD reaches fair value

Put PLD on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 33.9
P/S ratio 13.1 P/E × margin
EPS (TTM) $3.99 price ÷ EPS = P/E 33.9
Dividend yield 3.0% payout 103%
Net margin 38.8% FY2025
Return on equity 6.8% TTM
More key figures
Profitability
Return on assets (EBIT) 4.3% avg 5y
Operating margin 38.5% TTM
Growth
Revenue (TTM) $9.4B TTM
Revenue growth (YoY) +8.3% 3y avg +13.7%
EPS growth (YoY) +65.2%
Balance sheet & cash flow
Free cash flow $5.0B FY2025
Net debt $33.9B FY2025 · ≈ 6.8 yrs of FCF

Figures from reported company fundamentals · as of Sep 1, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 48 · Market factors (momentum, volatility) 59

Profitability 36
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 55
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Prologis, Inc. is a self-administered and self-managed REIT and is the sole general partner of Prologis, L.P. through which it holds substantially all of its assets. We operate Prologis, Inc. and Prologis, L.P. as one enterprise and, therefore, our discussion and analysis refer to Prologis, Inc. and its consolidated subsidiaries, including Prologis, L.P.

Full company description

Prologis, Inc. is a self-administered and self-managed REIT and is the sole general partner of Prologis, L.P. through which it holds substantially all of its assets. We operate Prologis, Inc. and Prologis, L.P. as one enterprise and, therefore, our discussion and analysis refer to Prologis, Inc. and its consolidated subsidiaries, including Prologis, L.P. We invest in real estate through wholly owned subsidiaries and other entities through which we co-invest with partners and investors (co-investment ventures). We have a significant ownership interest in the co-investment ventures, which are either consolidated or unconsolidated based on our level of control of the entity. Prologis, Inc. began operating as a fully integrated real estate company in 1997 and elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended (Internal Revenue Code or IRC). We believe the current organization and method of operation enable Prologis, Inc. to maintain its status as a REIT. Prologis, L.P. was also formed in 1997. We operate, manage and measure the operating performance of our properties on an owned and managed (O&M) basis. Our O&M portfolio includes our consolidated properties as well as properties owned by our unconsolidated co investment ventures, which we manage. We make operating decisions based on our total O&M portfolio as we manage the properties without regard to their ownership. Prologis, Inc. was incorporated in 1983 and is based in San Francisco, United States.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Prologis Inc reported revenue of $8.8B in FY2025 versus $4.8B in FY2021, a compound +16.6%/yr. Reported net income was $3.4B in FY2025, compounding +3.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$8.8B
Latest YoY
+7.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.6%
Avg. revenue growth/yr (28Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+19.8%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+11.8% (8.8 + 3.0)
Revenue +16.6%/yr
FY21 $4.8B
FY22 $6.0B
FY23 $8.0B
FY24 $8.2B
FY25 $8.8B
Net income +3.8%/yr
FY21 $2.9B
FY22 $3.4B
FY23 $3.1B
FY24 $3.7B
FY25 $3.4B
Character of growth · EPS growth decomposed (2014-2025) +8.5 % p.a.
Revenue per share +8.8 %

of which total revenue +16.2 % · buybacks/dilution −6.3 %

EBIT margin +9.2 %
Tax rate −0.4 %
Residual (interest, one-offs) −8.3 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

PLD screens 126% overvalued. Compare with Public Storage, a member of the S&P 500, →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Prologis Inc Fair Value". https://www.fairvalue-calculator.com/stock/PLD

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Industrial · 56 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside −56% · Bottom 25%
Return on equity (TTM) 7% · Below median
Return on assets 2% · Below median
Net margin (TTM) 40% · Below median
Operating margin (TTM) 38% · Bottom 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 3.0% · Bottom 25%
Debt / equity 0.66× · Higher than median

Valuation Multiples vs REIT - Industrial median · lower = cheaper

P/E (TTM) 33.9× · Pricier than 75% of peers
P/B 2.56× · Pricier than 75% of peers
P/S (TTM) 14.50× · Pricier than 75% of peers
P/FCF 27.1× · Pricier than 75% of peers
EV/EBITDA 25.9× · Pricier than 75% of peers
PEG 110.59× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 7
FUTURE42 · sector 16
PAST27 · sector 29
HEALTH67 · sector 77
DIVIDEND59 · sector 100

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more REIT - Industrial stocks, each showing price versus our Fair Value estimate (as of Sep 1, 2026).

Stock Price Fair Value vs Fair Value
Public Storage, a member of the S&P 500, PSA $311.20 $162.43 −48%
Extra Space Storage Inc EXR $140.12 $78.38 −44%
EastGroup Properties, Inc EGP $198.47 $81.41 −59%
Lineage, Inc LINE $39.32 $47.91 +22%
CapitaLand Ascendas REIT (CLAR) A17U 2.44 SGD 2.00 SGD −18%
CubeSmart CUBE $39.73 $25.06 −37%
First Industrial Realty Trust, Inc FR $62.39 $20.72 −67%
Rexford Industrial Realty, Inc REXR $36.39 $20.69 −43%
STAG Industrial, Inc STAG $37.18 $21.64 −42%
Terreno Realty Corporation TRNO $66.59 $36.59 −45%

Compare Prologis Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Prologis Inc (PLD) overvalued or undervalued?
As of Sep 1, 2026, our model estimates a fair value of $61.28 versus a price of $138.35, about −56% upside (overvalued).
What is the fair value of PLD?
Our model-based fair value for Prologis Inc is $61.28 (as of Sep 1, 2026), built from audited fundamentals. The current price: $138.35.
What is the quality score of PLD?
Prologis Inc has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Prologis Inc (PLD)?
Prologis Inc reported trailing-twelve-month revenue of about $9.4B (latest available figure, as of Sep 1, 2026).
What is the net profit margin of PLD?
The net profit margin of Prologis Inc is about 39.7%, meaning it keeps roughly 39.7% of revenue as net income. Based on the latest reported figures.
Does Prologis Inc pay a dividend?
Prologis Inc currently shows a dividend yield of about 2.96% relative to its recent price (as of Sep 1, 2026).
Free · no account needed

Watch Prologis Inc in the live analysis

One click puts Prologis Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.