Prologis, Inc. logo PLD - Prologis, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 25
HOLD 16
SELL 1
STRONG
SELL
0
| PRICE TARGET: $155.00 DETAILS
HIGH: $170.00
LOW: $135.00
MEDIAN: $156.50
CONSENSUS: $155.00
UPSIDE: 12.86%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Industrial REIT Multiple

Valuation Signal Undervalued Strong
Trading 49.9% below fair value
Current Price $137.34
Bear Case $228.89 66.7% upside ($228.89 - $137.34) / $137.34 = 66.7% $6.47 FFO × 23x
Fair Value $274.13 99.6% upside ($274.13 - $137.34) / $137.34 = 99.6% $6.47 FFO × 29x
Bull Case $319.37 132.5% upside ($319.37 - $137.34) / $137.34 = 132.5% $6.47 FFO × 34x

Adjust Assumptions

28.6x
6.47$

Key Value Driver

FFO/share ($6.47) × industrial P/FFO multiple

Implied Market Multiple 21.2x

Plain-Language Summary

At $6.47 FFO/share with a 29x industrial REIT multiple, the base-case value is $274.13 per share. Dividend yield: 3.1%. DDM cross-check: $482.03.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (42 analysts) $155.00
Analyst Range $135.00 – $170.00
Divergence from AlphaVal 77%

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend-based valuation: $482.03 (76% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $155.00 (from 42 analysts). Our estimate is 77% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify