Relative Valuation Lab

Implied price gap for Prologis, Inc. vs Digital Realty Trust, Inc.

Live view of SEC fundamentals with peer-based benchmarks and implied valuation gaps.

Implied price

Blend averages both multiples when available.

Current vs implied

Current

$133.21

Implied

$399.93

If Prologis, Inc. traded at Digital Realty Trust, Inc. P/E multiple, the stock price would be $399.93 (vs $133.21).

200.2% ($266.72)

Implied from P/E

$399.93

Implied from P/S

$86.11

Implied price calculator

Apply the selected peer multiple to the target fundamentals.

Target company

PLD

Benchmark peer

DLR

Prologis, Inc. fundamentals

Current price

$133.21

EPS (TTM)

4.01

Rev / share

8.85

Digital Realty Trust, Inc. multiples

P/E multiple

99.73x

P/S multiple

9.73x

Growth vs value matrix

Bottom-right quadrant is the sweet spot: high growth, low valuation.

EV/Revenue vs growth

Smart diff metrics

Highlight the winner and flag when premiums are justified.

Metric	PLD	Delta vs DLR	DLR	Context
Revenue growth (LTM)	2.2%	56.1% higher	1.4%	Growth edge
Gross margin	125.7%	128.2% higher	55.1%	Pricing power
EBITDA margin	67.1%	92.1% higher	34.9%	Operating leverage
EV/Revenue	15.98x	67.1% higher	9.56x	Multiple premium
P/E	33.10x	66.8% lower	99.73x	Value edge
Net debt / EBITDA	1.5	405.4% higher	-0.5	Lower leverage

Football field valuation

See where Prologis, Inc. trades vs valuation ranges.

Peer implied

$86.11 - $401.54

Historical band

$119.48 - $146.03

DCF range

$252.19 - $341.20

Value trap detector

Quality signals that explain why a cheap stock might stay cheap.

Piotroski F-Score

Financial strength (0-9).

Prologis, Inc.4/9

Partial coverage: 7/9 checks

Digital Realty Trust, Inc.3/9

Partial coverage: 7/9 checks

Altman Z-Score

Bankruptcy risk gauge.

Prologis, Inc.: not enough data yet.

Digital Realty Trust, Inc.: not enough data yet.

Enterprise value bridge

Market cap + debt - cash = EV.

Enterprise value$131.1B

Market cap $123.0BDebt $9.4BCash -$1.3B

Risk factor diff (10-K Item 1A)

Unique risks that explain valuation discounts.

SEC text parsing is not configured yet. Connect 10-K text ingestion to compare Item 1A risk factors.

MD&A sentiment pulse

Tracks uncertainty language that often precedes multiple compression.

No MD&A sentiment data found. Enable the filing text analyzer to populate this chart.

PLD CIK: 1045609

DLR CIK: 1297996

Relative Valuation Lab

Implied price gap for Prologis, Inc. vs Digital Realty Trust, Inc.

Live view of SEC fundamentals with peer-based benchmarks and implied valuation gaps.

Implied price

Blend averages both multiples when available.

Current vs implied

Current

$133.21

Implied

$399.93

If Prologis, Inc. traded at Digital Realty Trust, Inc. P/E multiple, the stock price would be $399.93 (vs $133.21).

200.2% ($266.72)

Implied from P/E

$399.93

Implied from P/S

$86.11

Implied price calculator

Apply the selected peer multiple to the target fundamentals.

Target company

PLD

Benchmark peer

DLR

Prologis, Inc. fundamentals

Current price

$133.21

EPS (TTM)

4.01

Rev / share

8.85

Digital Realty Trust, Inc. multiples

P/E multiple

99.73x

P/S multiple

9.73x

Growth vs value matrix

Bottom-right quadrant is the sweet spot: high growth, low valuation.

EV/Revenue vs growth

Smart diff metrics

Highlight the winner and flag when premiums are justified.

Metric	PLD	Delta vs DLR	DLR	Context
Revenue growth (LTM)	2.2%	56.1% higher	1.4%	Growth edge
Gross margin	125.7%	128.2% higher	55.1%	Pricing power
EBITDA margin	67.1%	92.1% higher	34.9%	Operating leverage
EV/Revenue	15.98x	67.1% higher	9.56x	Multiple premium
P/E	33.10x	66.8% lower	99.73x	Value edge
Net debt / EBITDA	1.5	405.4% higher	-0.5	Lower leverage

Football field valuation

See where Prologis, Inc. trades vs valuation ranges.

Peer implied

$86.11 - $401.54

Historical band

$119.48 - $146.03

DCF range

$252.19 - $341.20

Value trap detector

Quality signals that explain why a cheap stock might stay cheap.

Piotroski F-Score

Financial strength (0-9).

Prologis, Inc.4/9

Partial coverage: 7/9 checks

Digital Realty Trust, Inc.3/9

Partial coverage: 7/9 checks

Altman Z-Score

Bankruptcy risk gauge.

Prologis, Inc.: not enough data yet.

Digital Realty Trust, Inc.: not enough data yet.

Enterprise value bridge

Market cap + debt - cash = EV.

Enterprise value$131.1B

Market cap $123.0BDebt $9.4BCash -$1.3B

Risk factor diff (10-K Item 1A)

Unique risks that explain valuation discounts.

SEC text parsing is not configured yet. Connect 10-K text ingestion to compare Item 1A risk factors.

MD&A sentiment pulse

Tracks uncertainty language that often precedes multiple compression.

No MD&A sentiment data found. Enable the filing text analyzer to populate this chart.

PLD CIK: 1045609

DLR CIK: 1297996