Prologis, Inc. (PLD) DCF Valuation

Prologis, Inc. (PLD) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Prologis, Inc. (PLD) Bundle

DCF model
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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,330.6 4,438.7 4,759.4 5,973.7 8,023.5 10,035.8 12,552.8 15,701.1 19,639.0 24,564.5
Revenue Growth, % 0 33.27 7.23 25.51 34.31 25.08 25.08 25.08 25.08 25.08
EBITDA 2,332.0 3,261.1 3,599.6 4,404.1 6,567.8 7,520.8 9,407.1 11,766.4 14,717.4 18,408.6
EBITDA, % 70.02 73.47 75.63 73.72 81.86 74.94 74.94 74.94 74.94 74.94
Depreciation 2,412.4 3,189.4 2,972.6 3,606.7 2,484.9 5,983.1 7,483.7 9,360.6 11,708.3 14,644.8
Depreciation, % 72.43 71.85 62.46 60.38 30.97 59.62 59.62 59.62 59.62 59.62
EBIT -80.4 71.7 627.0 797.4 4,082.9 1,537.7 1,923.4 2,405.8 3,009.1 3,763.9
EBIT, % -2.41 1.62 13.17 13.35 50.89 15.32 15.32 15.32 15.32 15.32
Total Cash 1,088.9 598.1 556.1 278.5 530.4 1,387.4 1,735.4 2,170.6 2,715.0 3,396.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 242.1 380.4 593.2 637.9 554.3
Account Receivables, % 7.27 8.57 12.46 10.68 6.91
Inventories .0 .0 .0 -877.3 .0 -294.8 -368.7 -461.2 -576.9 -721.5
Inventories, % 0.00000003 0 0 -14.69 0 -2.94 -2.94 -2.94 -2.94 -2.94
Accounts Payable 705.0 1,143.4 1,252.8 1,711.9 1,766.0 2,487.2 3,110.9 3,891.2 4,867.1 6,087.8
Accounts Payable, % 21.17 25.76 26.32 28.66 22.01 24.78 24.78 24.78 24.78 24.78
Capital Expenditure -322.3 -1,248.3 -499.0 -550.6 .0 -1,154.1 -1,443.6 -1,805.7 -2,258.5 -2,825.0
Capital Expenditure, % -9.68 -28.12 -10.48 -9.22 0 -11.5 -11.5 -11.5 -11.5 -11.5
Tax Rate, % 11.69 11.69 11.69 11.69 11.69 11.69 11.69 11.69 11.69 11.69
EBITAT -71.2 60.9 554.7 727.0 3,605.6 1,357.2 1,697.6 2,123.4 2,656.0 3,322.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,481.8 2,302.1 2,924.9 5,074.9 5,350.8 6,835.4 8,204.4 10,262.1 12,835.9 16,055.2
WACC, % 8.32 8.28 8.32 8.35 8.32 8.32 8.32 8.32 8.32 8.32
PV UFCF
SUM PV UFCF 41,471.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 16,697
Terminal Value 386,804
Present Terminal Value 259,426
Enterprise Value 300,897
Net Debt 29,068
Equity Value 271,830
Diluted Shares Outstanding, MM 952
Equity Value Per Share 285.60

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.

No products were found matching.