PLD - Prologis, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$155.33
DETAILS
HIGH:
$170.00
LOW:
$140.00
MEDIAN:
$155.00
CONSENSUS:
$155.33
UPSIDE:
25.18%
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 ($6.35) × industrial P/FFO multiple
Implied Market Multiple
19.5x
Plain-Language Summary
At $6.35 FFO/share with a 29x industrial REIT multiple, the base-case value is $271.78 per share. Dividend yield: 3.4%. 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)
$155.33
Analyst Range
$140.00 – $170.00
Divergence from AlphaVal
75%
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 (77% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $155.33 (from 42 analysts). Our estimate is 75% 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