investorscraft@gmail.com

Intrinsic ValuePrologis, Inc. (PLD)

Previous Close$115.35
Intrinsic Value
Upside potential
Previous Close
$115.35

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 a global leader in logistics real estate, specializing in high-quality industrial properties that support supply chain efficiency. The company operates in key markets across the Americas, Europe, and Asia, serving e-commerce, retail, and manufacturing clients. Its core revenue model is driven by long-term leases with creditworthy tenants, providing stable cash flows. Prologis differentiates itself through scale, strategic locations near major transportation hubs, and sustainability-focused developments, reinforcing its dominance in the logistics real estate sector. The company’s market position is further strengthened by its ability to capitalize on the growth of e-commerce and the increasing demand for modern distribution centers. Prologis’s portfolio is designed to meet the evolving needs of tenants, offering flexible space solutions and advanced technology integration. This positions the firm as a critical enabler of global trade and logistics infrastructure.

Revenue Profitability And Efficiency

Prologis reported revenue of $8.20 billion for FY 2024, with net income reaching $3.73 billion, reflecting strong operational performance. Diluted EPS stood at $3.91, demonstrating robust profitability. The company generated $4.91 billion in operating cash flow, highlighting efficient cash conversion. With no capital expenditures recorded, Prologis maintained a lean operational structure, focusing on maximizing returns from its existing asset base.

Earnings Power And Capital Efficiency

Prologis’s earnings power is underscored by its ability to generate substantial net income and operating cash flow. The company’s capital efficiency is evident in its high return on assets, driven by strategic property investments and effective lease management. Its scalable business model allows for consistent earnings growth, supported by a diversified tenant base and long-term lease agreements.

Balance Sheet And Financial Health

Prologis maintains a solid balance sheet with $1.32 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $31.49 billion is manageable given the company’s stable cash flows and asset base. The firm’s financial health is further supported by its investment-grade credit rating, ensuring access to capital at favorable terms.

Growth Trends And Dividend Policy

Prologis has demonstrated consistent growth, benefiting from the expansion of e-commerce and supply chain modernization. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.86, reflecting its commitment to returning capital. Future growth is expected to be driven by strategic acquisitions and development projects in high-demand markets.

Valuation And Market Expectations

The market values Prologis for its stable cash flows and growth potential in the logistics real estate sector. Current valuation metrics reflect investor confidence in its ability to sustain earnings growth and capitalize on global supply chain trends. The company’s premium valuation is justified by its industry leadership and scalable business model.

Strategic Advantages And Outlook

Prologis’s strategic advantages include its global footprint, prime property locations, and strong tenant relationships. The outlook remains positive, with demand for logistics space expected to grow. The company is well-positioned to leverage trends in e-commerce and supply chain resilience, ensuring long-term value creation for stakeholders.

Sources

10-K, investor presentations

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