$36.21
Above FV▼ -73.3% against the close used
Model range $2.50 – $51.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$2.50Fair value$36.21Bull$51.58
FairClose
52-week traded range
52W low $111.2352W high $150.06
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Prologis closed at $135.75, 274.9% above the consensus fair value of $36.21 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 91.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$19.40
-85.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
$43.28
-68.1%
√(22.5 × EPS × BVPS)
EPS=1.49, BVPS=55.86 · outside Graham range (P/E 91.1, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
$29.80
-78.0%
EPS × 20x (sector P/E)
EPS=1.49, Sector P/E=20x
Peter Lynch (PEG)
$2.50
-98.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1.49, g=1.7%
EV/EBITDA
$18.72
-86.2%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=6.98B
Dividend Discount (DDM)
$51.58
-62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.05, r=10%, g=2%
Book Value (P/B)
$25.70
-81.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.86, ROE=6.2%, g=3%, r=10%
Reverse DCF
$135.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.8% | Historical: 1.7%
Margin of Safety
$23.12
-83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=30.83, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.