Fair Value Distribution — percentile bands
0.0% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
32.4%/yr
±3.8% · revenue growth to justify current price
FCF-Based Reverse DCF
27.8%/yr
±3.2% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Prologis, Inc.
No Eagle analysis yet. Request a full review including conviction score, bull/bear cases, and thesis.
No analysis yet
No analysis yet
PLD delivered Core FFO of $5.81/share (+4.5% YoY) in FY2025, with 95% average occupancy and record 228M sq ft of leasing. An 18% remaining rent mark-to-market ensures durable organic growth for years....