PLD - Prologis, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$155.00
DETAILS
HIGH:
$170.00
LOW:
$135.00
MEDIAN:
$156.50
CONSENSUS:
$155.00
UPSIDE:
12.86%
AlphaVal
Deterministic, archetype-aware fair value
Real Estate Investment Trust
85% confidence
Primary model: P/FFO × Industrial REIT Multiple
Adjust Assumptions
28.6x
$
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