Prologis, Inc. (PLD) DCF Valuation

Prologis, Inc. (PLD) DCF Valuation

US | Real Estate | REIT - Industrial | NYSE
Prologis, Inc. (PLD) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Prologis, Inc. (PLD) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Prologis, Inc.'s financial outlook like an expert! This (PLD) DCF Calculator comes with pre-filled financials and offers total flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 4,438.7 4,759.4 5,973.7 8,023.5 8,201.6 9,622.0 11,288.3 13,243.1 15,536.6 18,227.2
Revenue Growth, % 0 7.23 25.51 34.31 2.22 17.32 17.32 17.32 17.32 17.32
EBITDA 3,261.1 3,599.6 4,404.1 6,567.8 7,532.7 7,630.7 8,952.2 10,502.5 12,321.3 14,455.1
EBITDA, % 73.47 75.63 73.72 81.86 91.84 79.31 79.31 79.31 79.31 79.31
Depreciation 3,189.4 2,972.6 3,606.7 2,484.9 2,580.5 4,948.0 5,804.9 6,810.2 7,989.6 9,373.2
Depreciation, % 71.85 62.46 60.38 30.97 31.46 51.42 51.42 51.42 51.42 51.42
EBIT 71.7 627.0 797.4 4,082.9 4,952.2 2,682.7 3,147.3 3,692.3 4,331.8 5,081.9
EBIT, % 1.62 13.17 13.35 50.89 60.38 27.88 27.88 27.88 27.88 27.88
Total Cash 598.1 556.1 278.5 530.4 1,318.6 1,010.5 1,185.5 1,390.7 1,631.6 1,914.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 380.4 593.2 637.9 554.3 .0
Account Receivables, % 8.57 12.46 10.68 6.91 0
Inventories .0 .0 -877.3 .0 .0 -282.6 -331.6 -389.0 -456.4 -535.4
Inventories, % 0 0 -14.69 0 0 -2.94 -2.94 -2.94 -2.94 -2.94
Accounts Payable 1,143.4 1,252.8 1,711.9 1,766.0 1,769.3 2,392.4 2,806.7 3,292.8 3,863.1 4,532.1
Accounts Payable, % 25.76 26.32 28.66 22.01 21.57 24.86 24.86 24.86 24.86 24.86
Capital Expenditure -1,248.3 -499.0 -550.6 .0 .0 -920.3 -1,079.7 -1,266.7 -1,486.0 -1,743.4
Capital Expenditure, % -28.12 -10.48 -9.22 0 0 -9.56 -9.56 -9.56 -9.56 -9.56
Tax Rate, % 9.46 9.46 9.46 9.46 9.46 9.46 9.46 9.46 9.46 9.46
EBITAT 60.9 554.7 727.0 3,605.6 4,483.9 2,378.5 2,790.4 3,273.7 3,840.6 4,505.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,765.0 2,924.9 5,074.9 5,350.8 7,622.0 6,568.7 7,850.2 9,209.7 10,804.6 12,675.7
WACC, % 8.07 8.1 8.12 8.1 8.12 8.1 8.1 8.1 8.1 8.1
PV UFCF
SUM PV UFCF 36,584.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 13,183
Terminal Value 321,503
Present Terminal Value 217,796
Enterprise Value 254,380
Net Debt 30,176
Equity Value 224,204
Diluted Shares Outstanding, MM 954
Equity Value Per Share 235.12

What You Will Get

  • Real Prologis Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Prologis's fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life PLD Financials: Pre-filled historical and projected data for Prologis, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Prologis's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Prologis's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Prologis, Inc.'s (PLD) preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Immediately: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Prologis, Inc. (PLD)?

  • Accurate Data: Real Prologis financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the real estate sector.
  • User-Friendly: Intuitive layout and step-by-step instructions make it accessible for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Prologis, Inc. (PLD) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Prologis, Inc. (PLD).
  • Consultants: Deliver professional valuation insights on Prologis, Inc. (PLD) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Prologis, Inc. (PLD) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Prologis, Inc. (PLD).

What the Template Contains

  • Pre-Filled Data: Includes Prologis, Inc.'s (PLD) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Prologis, Inc.'s (PLD) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.