Stock PLDGP PROLOGIS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Prologis, Inc. OTC Markets

Equities

PLDGP

US74340W2026

Commercial REITs

Delayed OTC Markets
Other stock markets
 01:28:40 12/06/2024 am IST 		5-day change 1st Jan Change
56.98 USD +1.42% Intraday chart for Prologis, Inc. +2.48% +3.60%
10/06 Evercore ISI Adjusts Price Target on Prologis to $119 From $123, Keeps In Line Rating MT
05/06 Transcript : Prologis, Inc. Presents at Nareit REIT Week: 2024 Investor Conference, Jun-05-2024 10:15 AM

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 56,316 73,671 1,24,473 1,04,059 1,23,165 1,03,306 - -
Enterprise Value (EV) 1 67,133 89,922 1,41,632 1,27,656 1,51,635 1,33,999 1,35,042 1,35,329
P/E ratio 36.2 x 49.6 x 42.7 x 27.2 x 40.5 x 43.5 x 37.6 x 31.8 x
Yield 2.38% 2.33% 1.5% 2.8% 2.61% 3.39% 3.63% 3.83%
Capitalization / Revenue 19.9 x 19.4 x 30 x 21.2 x 18.1 x 13.7 x 12.5 x 11 x
EV / Revenue 23.7 x 23.7 x 34.1 x 26 x 22.2 x 17.7 x 16.3 x 14.5 x
EV / EBITDA 31.5 x 30.3 x 44.3 x 31.2 x 27.2 x 22.7 x 20.3 x 17.8 x
EV / FCF 4,56,01,565 x -14,78,00,71,364 x 4,72,73,077 x 27,90,54,792 x - - - -
FCF Yield 0% -0% 0% 0% - - - -
Price to Book 2.53 x 2.31 x 3.73 x 1.96 x 2.32 x 1.82 x 1.85 x 2.01 x
Nbr of stocks (in thousands) 6,31,775 7,39,223 7,39,327 9,23,079 9,23,971 9,25,844 - -
Reference price 2 89.14 99.66 168.4 112.7 133.3 111.6 111.6 111.6
Announcement Date 22/01/20 26/01/21 19/01/22 18/01/23 17/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,832 3,791 4,148 4,913 6,819 7,564 8,282 9,363
EBITDA 1 2,132 2,964 3,195 4,093 5,569 5,914 6,662 7,595
EBIT 1 991.9 1,402 1,617 2,280 3,084 3,294 3,837 4,912
Operating Margin 35.03% 36.98% 38.99% 46.41% 45.24% 43.55% 46.34% 52.46%
Earnings before Tax (EBT) 1 1,776 1,747 3,323 3,691 3,464 2,736 3,376 3,846
Net income 1 1,567 1,473 2,934 3,359 3,053 2,545 3,100 3,424
Net margin 55.33% 38.86% 70.72% 68.36% 44.78% 33.65% 37.43% 36.56%
EPS 2 2.460 2.010 3.940 4.140 3.290 2.564 2.971 3.510
Free Cash Flow 1,472 -6.084 2,996 457.5 - - - -
FCF margin 51.99% -0.16% 72.23% 9.31% - - - -
FCF Conversion (EBITDA) 69.06% - 93.76% 11.18% - - - -
FCF Conversion (Net income) 93.95% - 102.13% 13.62% - - - -
Dividend per Share 2 2.120 2.320 2.520 3.160 3.480 3.788 4.045 4.272
Announcement Date 22/01/20 26/01/21 19/01/22 18/01/23 17/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,074 1,077 1,093 1,152 1,591 1,634 1,651 1,777 1,756 1,828 1,865 1,916 1,960 2,042 2,057
EBITDA 1 874.1 807.4 829.8 1,241 1,215 1,177 1,804 1,306 1,282 1,300 1,454 1,494 1,543 1,558 1,623
EBIT 1 477.3 410.8 427.5 839.3 602.9 575 1,202 663.5 643.8 662.5 803.9 844.6 877.4 944.1 1,049
Operating Margin 44.43% 38.14% 39.1% 72.86% 37.89% 35.19% 72.79% 37.33% 36.67% 36.25% 43.1% 44.08% 44.78% 46.24% 51.03%
Earnings before Tax (EBT) 1 1,341 1,249 696.3 1,108 637.8 530.7 1,359 840.4 734.4 663.6 694.8 733.6 762.1 755.8 830.5
Net income 1 1,247 1,149 609.9 1,014 585.8 463.2 1,215 746.2 629.5 584.3 646.1 700.1 734 737.1 800.8
Net margin 116.09% 106.72% 55.77% 88.03% 36.82% 28.35% 73.54% 41.98% 35.85% 31.97% 34.65% 36.54% 37.46% 36.1% 38.94%
EPS 2 1.670 1.500 0.8000 1.320 0.6200 0.5000 1.310 0.8000 0.6800 0.6300 0.6527 0.7282 0.7212 0.7600 0.8500
Dividend per Share 2 0.6300 0.7900 0.7900 0.7900 0.7900 0.8700 0.8700 0.8700 0.8700 0.9600 0.9542 0.9542 0.9542 1.005 0.9965
Announcement Date 19/01/22 19/04/22 18/07/22 19/10/22 18/01/23 18/04/23 18/07/23 17/10/23 17/01/24 17/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,817 16,251 17,159 23,597 28,470 30,693 31,737 32,024
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.074 x 5.483 x 5.37 x 5.765 x 5.112 x 5.19 x 4.764 x 4.216 x
Free Cash Flow 1,472 -6.08 2,996 457 - - - -
ROE (net income / shareholders' equity) 6.97% 5.39% 8.97% 7.75% 5.74% 4.36% 4.79% 5.92%
ROA (Net income/ Total Assets) 3.99% 3.07% 5.12% 4.59% 3.38% 2.23% 2.52% 3%
Assets 1 39,225 48,049 57,306 73,192 90,460 1,14,345 1,23,099 1,14,118
Book Value Per Share 2 35.30 43.20 45.20 57.60 57.50 61.20 60.20 55.60
Cash Flow per Share 3.460 3.000 3.920 5.080 5.650 - - -
Capex 1 1,185 2,943 3,139 3,669 4,091 4,805 4,665 3,942
Capex / Sales 41.86% 77.63% 75.67% 74.68% 60% 63.53% 56.33% 42.1%
Announcement Date 22/01/20 26/01/21 19/01/22 18/01/23 17/01/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Prologis, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
23
Last Close Price
111.6 USD
Average target price
131 USD
Spread / Average Target
+17.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial REITs

1st Jan change Capi.
GOODMAN GROUP Stock Goodman Group
+37.23% 43.51B
REXFORD INDUSTRIAL REALTY, INC. Stock Rexford Industrial Realty, Inc.
-17.84% 9.71B
EASTGROUP PROPERTIES, INC. Stock EastGroup Properties, Inc.
-7.03% 8B
AMERICOLD REALTY TRUST, INC. Stock Americold Realty Trust, Inc.
-12.09% 7.45B
STAG INDUSTRIAL, INC. Stock STAG Industrial, Inc.
-8.51% 6.39B
FIRST INDUSTRIAL REALTY TRUST, INC. Stock First Industrial Realty Trust, Inc.
-8.48% 6.19B
WAREHOUSES DE PAUW SA Stock Warehouses De Pauw SA
-8.84% 6.11B
TERRENO REALTY CORPORATION Stock Terreno Realty Corporation
-5.03% 5.58B
LONDONMETRIC PROPERTY PLC Stock LondonMetric Property Plc
+4.89% 5.1B
Industrial REITs
  1. Stock Market
  2. Equities
  3. PLD Stock
  4. PLDGP Stock
  5. Financials Prologis, Inc.