Discounted Cash Flow
Prologis, Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.5b | $1.2b | — | 47.8% | $2.29 |
| 2017 | $2.6b (3.4%) | $1.7b (36.6%) | — | 63.1% (32.1%) | $3.10 (35.4%) |
| 2018 | $2.8b (7.1%) | $1.6b (-0.2%) | $1.8b | 58.8% (-6.8%) | $2.90 (-6.5%) |
| 2019 | $3.3b (18.8%) | $1.6b (-4.6%) | $2.3b (25.5%) | 47.2% (-19.7%) | $2.48 (-14.5%) |
| 2020 | $4.4b (33.3%) | $1.5b (-5.8%) | $2.9b (29.7%) | 33.4% (-29.3%) | $2.02 (-18.5%) |
| 2021 | $4.8b (7.2%) | $2.9b (98.4%) | $3.0b (2.0%) | 61.8% (85.0%) | $3.97 (96.5%) |
| 2022 | $6.0b (25.5%) | $3.4b (14.5%) | $4.1b (37.7%) | 56.3% (-8.8%) | $4.28 (7.8%) |
| 2023 | $8.0b (34.3%) | $3.1b (-9.1%) | $5.4b (30.2%) | 38.1% (-32.3%) | $3.30 (-22.9%) |
| 2024 | $8.2b (2.2%) | $3.7b (22.0%) | $4.9b (-8.6%) | 45.5% (19.3%) | $4.02 (21.8%) |
| 2025 | $8.8b (7.2%) | $3.3b (-10.8%) | $5.0b (2.0%) | 37.9% (-16.8%) | $3.58 (-10.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.