investorscraft@gmail.com

Intrinsic ValuePrologis, Inc. (0KOD.L)

Previous Close£129.49
Intrinsic Value
Upside potential
Previous Close
£129.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Prologis, Inc. is the global leader in logistics real estate, specializing in high-barrier, high-growth markets. The company operates as a REIT, owning and managing a vast portfolio of modern logistics facilities totaling approximately 984 million square feet across 19 countries. Its core revenue model revolves around leasing these facilities to a diverse customer base of around 5,500 clients, primarily serving business-to-business and retail/online fulfillment sectors. Prologis dominates the industrial real estate sector by focusing on strategic locations near major transportation hubs, enabling efficient supply chain operations for its tenants. The company’s market position is reinforced by its scale, geographic diversification, and ability to cater to the growing demand for e-commerce and logistics infrastructure. Its properties are critical nodes in global trade, positioning Prologis as a key enabler of modern commerce.

Revenue Profitability And Efficiency

Prologis reported revenue of $8.20 billion, with net income reaching $3.73 billion, reflecting strong profitability. The company’s diluted EPS stood at $3.91, supported by robust operating cash flow of $4.91 billion. With no capital expenditures reported, Prologis demonstrates efficient capital allocation, leveraging its existing asset base to generate consistent cash flows. Its high occupancy rates and long-term leases contribute to stable revenue streams.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its substantial operating cash flow, which underscores its ability to convert rental income into liquid assets efficiently. Prologis maintains a disciplined approach to capital deployment, focusing on high-return investments in prime logistics real estate. Its capital efficiency is further highlighted by its ability to sustain growth without significant capital expenditures, relying instead on its existing portfolio.

Balance Sheet And Financial Health

Prologis holds $1.32 billion in cash and equivalents, providing liquidity for operations and potential acquisitions. However, its total debt of $31.49 billion indicates a leveraged balance sheet, common in the REIT sector. The company’s ability to service this debt is supported by its strong cash flow generation and stable tenant base, ensuring financial resilience.

Growth Trends And Dividend Policy

Prologis benefits from secular growth trends in e-commerce and logistics, driving demand for its facilities. The company has a consistent dividend policy, with a dividend per share of $3.89, appealing to income-focused investors. Its growth is further supported by strategic acquisitions and development projects in high-demand markets, ensuring long-term revenue expansion.

Valuation And Market Expectations

With a market capitalization of approximately $96.83 billion, Prologis is valued as a leader in the industrial REIT sector. Its beta of 1.268 suggests moderate volatility relative to the market. Investors likely price in continued growth from e-commerce tailwinds and the company’s ability to capitalize on global logistics demand.

Strategic Advantages And Outlook

Prologis’s strategic advantages include its global scale, prime property locations, and strong tenant relationships. The outlook remains positive, driven by sustained demand for logistics space and the company’s ability to adapt to evolving supply chain needs. Its focus on high-growth markets positions it well for long-term value creation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount