Prologis Inc. Valuation – October 2015 Update $PLD

REITs often attract a great deal of investors because of their strong cash flows and dividends, and those investors often overlook other parts of the business, choosing to analyze the company under a different set of criteria than companies in other sectors.  This can create a problem in that it becomes difficult to compare a REIT to an industrial, which is fine if you use the typical top-down approach to stock selection; however, a top-down approach invites speculation in the fact that you are theorizing which sector will perform well going forward.  Benjamin Graham taught that we should avoid speculation as much as possible, which is why it is critical to develop a system for analyzing companies that will allow them to be compared across industries.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another investment opportunity.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a specific look at how Prologis Inc. (PLD) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Prologis, Inc. is engaged in industrial logistics real estate, focused on markets across the Americas, Europe and Asia. The Company leases modern distribution facilities to more than 4,700 customers, including third-party logistics providers, transportation companies, retailers and manufacturers. The Company’s business consists of two operating segments: Real Estate Operations and Strategic Capital. The Company’s customer base represents a spectrum of international, national, regional and local distribution users. As of December 31, 2014, the Company owned or had investments in, on a wholly owned basis or through co-investment ventures, properties and development projects expected to total approximately 590 million square feet (55 million square meters) in 21 countries.


To read the rest of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of PLD – October 2015

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $22,323,147,051 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.65 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -36.46% Fail
6. Moderate PEmg Ratio PEmg < 20 57.62 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.55 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.65 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -65.03 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

PLD value Chart October 2015

EPSmg $0.74
MG Growth Estimate 15.00%
MG Value $28.64
Opinion Overvalued
MG Value based on 3% Growth $10.79
MG Value based on 0% Growth $6.32
Market Implied Growth Rate 24.56%
Current Price $42.87
% of Intrinsic Value 149.66%

Prologis Inc. does not qualify for either the Enterprising Investor or the more conservative Defensive Investor.  The Defensive Investor is concerned with the low current ratio, insufficient earnings growth or stability over the last ten years and high PEmg ratio while the Enterprising Investor is concerned with the level of debt relative to the current assets and the insufficient earnings stability over the last five years.  As a result, all value investors following the ModernGraham approach based on Benjamin Graham’s methods should look for other opportunities or proceed with a cautious speculative attitude.

As for a valuation, the company appears to be overvalued after growing its EPSmg (normalized earnings) from a loss of $1.71 in 2011 to an estimated gain of $0.74 for 2015.  This level of demonstrated earnings growth does not support the market’s implied estimate of 24.56% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Prologis Inc. (PLD)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Stage 3: Information for Further Research

PLD Charts October 2015

Net Current Asset Value (NCAV) -$31.17
Graham Number $25.44
PEmg 57.62
Current Ratio 0.65
PB Ratio 1.55
Dividend Yield 3.22%
Number of Consecutive Years of Dividend Growth 2



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Total Current Assets $351,025,000
Total Current Liabilities $537,432,000
Long-Term Debt $12,121,310,000
Total Assets $31,602,400,000
Intangible Assets $0
Total Liabilities $16,891,650,000
Shares Outstanding (Diluted Average) 530,640,000

Earnings Per Share History

Next Fiscal Year Estimate $1.03
Dec14 $1.24
Dec13 $0.64
Dec12 -$0.18
Dec11 -$0.51
Dec10 -$5.90
Dec09 -$0.37
Dec08 -$0.68
Dec07 $2.96
Dec06 $2.30
Dec05 $2.85
Dec04 $1.39
Dec03 $1.41
Dec02 $0.75
Dec01 $1.41
Dec00 $1.35
Dec99 $1.94
Dec98 $1.26
Dec97 $1.38

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $0.74
Dec14 $0.09
Dec13 -$0.75
Dec12 -$1.47
Dec11 -$1.71
Dec10 -$1.65
Dec09 $0.78
Dec08 $1.50
Dec07 $2.45
Dec06 $2.04
Dec05 $1.80
Dec04 $1.27
Dec03 $1.26
Dec02 $1.24
Dec01 $1.48
Dec00 $1.40
Dec99 $1.26

Recommended Reading:

Other ModernGraham posts about the company

28 Companies in the Spotlight This Week – 11/1/14
Prologis Inc. Annual Valuation – 2014 $PLD

Other ModernGraham posts about related companies

HCP Inc. Valuation – October 2015 Update $HCP
Essex Property Trust Inc. Analysis – October 2015 Update $ESS
Macerich Company Analysis – September 2015 Update $MAC
Alexandria Real Estate Equities Inc. Analysis – Initial Coverage $ARE
Weyerhaeuser Company Analysis – August 2015 Update $WY
Boston Properties Inc. Analysis – August 2015 Update $BXP
Health Care REIT Inc. Analysis – August 2015 Update $HCN
Kimco Realty Corporation Analysis – August 2015 Update $KIM
American Campus Communities Inc. Analysis – Initial Coverage $ACC
Ventas Inc. Analysis – 2015 Update $VTR


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.