Prologis, Inc. logo PLD - Prologis, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 26
HOLD 15
SELL 1
STRONG
SELL
0
| PRICE TARGET: $155.33 DETAILS
HIGH: $170.00
LOW: $140.00
MEDIAN: $155.00
CONSENSUS: $155.33
UPSIDE: 25.18%
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 54.3% below fair value
Current Price $124.09
Bear Case $226.97 82.9% upside ($226.97 - $124.09) / $124.09 = 82.9% $6.35 FFO × 23x
Fair Value $271.78 119.0% upside ($271.78 - $124.09) / $124.09 = 119.0% $6.35 FFO × 29x
Bull Case $316.59 155.1% upside ($316.59 - $124.09) / $124.09 = 155.1% $6.35 FFO × 34x

Adjust Assumptions

28.6x
6.35$

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.
ℹ Dividend-based valuation: $482.03 (77% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
ℹ 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