Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	7.0	21.0	0.9
Nippon Prologis REIT, Inc.	8.9	9.3	0.4
Mediana / Nippon Prologis REIT, Inc.	0.8	2.3	2.2

---

Pozostałe spółki z branży REIT - Industrial

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Prologis, Inc.	0KOD.L	100,061	15.0	26.8	1.9	London Stock Exchange
AGNC Investment Corp.	0H6E.L	9,521	-26.2	18.2	0.9	London Stock Exchange
Ladder Capital Corp	0JSZ.L	1,390	-2.6	13.1	0.9	London Stock Exchange
GLP J-REIT	3281.T	4,341	7.0	25.3	1.4	Tokyo
SOSiLA Logistics REIT, Inc.	2979.T	580	4.6	23.5	1.1	Tokyo
LaSalle LOGIPORT REIT	3466.T	1,741	6.1	20.6	1.2	Tokyo
ESR Kendall Square REIT Co., Ltd.	365550.KS	744	-3.0	53.9	0.8	KSE
Nippon Prologis REIT, Inc.	3283.T	4,721	9.3	9.2	0.5	Tokyo
SF Real Estate Investment Trust	2191.HK	320	0.3	-8.5	0.7	HKSE
Mitsubishi Estate Logistics REIT Investment Corporation	3481.T	1,243	6.5	18.8	1.1	Tokyo
American Tower Corporation	A0T.DU	104,787	9.0	53.0	27.4	Dusseldorf
Japan Logistics Fund, Inc.	8967.T	1,799	9.9	24.5	1.9	Tokyo
Ascendas Real Estate Investment Trust	A17U.SI	9,507	5.1	15.1	1.1	Stock Exchange of Singapore
Argan SA	ARG.PA	1,884	-0.8	6.5	0.7	Paris
AIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust	AIMIRT.BK	230	3.9	7.9	0.8	Thailand
Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust	AMATAR.BK	67	5.5	7.8	0.6	Thailand
Tritax Big Box REIT plc	BBOX.L	5,026	7.0	8.4	0.8	London Stock Exchange
Big Yellow Group Plc	BYG.L	2,697	8.1	7.5	0.8	London Stock Exchange
Frasers Logistics & Commercial Trust	BUOU.SI	2,446	3.0	21.0	0.7	Stock Exchange of Singapore
BTS Rail Mass Transit Growth Infrastructure Fund	BTSGIF.BK	462	3.4	-3.3	0.5	Thailand
BWP Trust	BWP.AX	1,671	10.4	9.0	0.9	Australian Securities Exchange
Daiwa House Logistics Trust	DHLU.SI	312	-2.1	11.4	0.8	Stock Exchange of Singapore
Americold Realty Trust, Inc.	COLD	4,947	2.8	-41.2	1.6	New York Stock Exchange
Centuria Industrial REIT	CIP.AX	1,318	10.1	20.5	0.8	Australian Securities Exchange
CPN Commercial Growth Leasehold Property Fund	CPNCG.BK	77	5.9	7.2	0.6	Thailand
CubeSmart	CUBE	9,861	14.1	25.5	3.5	New York Stock Exchange
Tritax EuroBox plc	EBOX.L	397	6.8	-34.8	0.9	London Stock Exchange
Ticon Freehold and Leasehold Real Estate Investment Trust	FTREIT.BK	909	5.2	10.7	0.8	Thailand
FIBRA Macquarie México	FIBRAMQ12.MX	1,292	0.3	2.1	0.5	Mexico
First Industrial Realty Trust, Inc.	FR	6,693	8.9	25.0	2.5	New York Stock Exchange
Extra Space Storage Inc.	EXR	31,585	7.7	34.5	2.3	New York Stock Exchange
FIBRA Prologis	FIBRAPL14.MX	5,845	3.2	5.6	0.8	Mexico
Dream Industrial Real Estate Investment Trust	DIR-UN.TO	2,416	1.1	14.6	0.7	Toronto Stock Exchange
EastGroup Properties, Inc.	EGP	9,141	16.6	39.5	2.7	New York Stock Exchange
Dexus Industria REIT	DXI.AX	576	20.9	38.9	1.1	Australian Securities Exchange
Gecina SA	GI6A.DU	8,044	0.4	-8.0	0.7	Dusseldorf
Goodman Property Trust	GMT.NZ	1,816	17.4	-8.2	0.9	NZSE
Granite Real Estate Investment Trust	GRP-UN	3,091	3.6	14.6	0.8	New York Stock Exchange
Granite Real Estate Investment Trust	GRT-UN.TO	3,086	2.8	13.6	0.8	Toronto Stock Exchange
ESR-Logos REIT	J91U.SI	1,287	-91.3	-14.0	0.4	Stock Exchange of Singapore
Industrial Logistics Properties Trust	ILPT	304	1.3	-3.2	0.6	NASDAQ Global Select
Innovative Industrial Properties, Inc.	IIPR-PA	1,628	6.2	10.9	0.9	New York Stock Exchange
Gladstone Land Corporation	LAND	377	-1.1	25.3	0.5	NASDAQ Global Market
Gladstone Land Corporation	LANDM	364	-1.1	25.3	0.5	NASDAQ Global Market
Gladstone Land Corporation	LANDO	704	-1.1	25.3	0.5	NASDAQ Global Market
Innovative Industrial Properties, Inc.	IIPR	1,653	6.2	10.9	0.9	New York Stock Exchange
Montea Comm. VA	MONT.BR	1,760	3.1	7.0	0.8	Brussels
Mapletree Logistics Trust	M44U.SI	4,523	1.0	27.8	0.9	Stock Exchange of Singapore
LXP Industrial Trust	LXP	2,604	1,879.0	40.0	1.2	New York Stock Exchange
Lineage, Inc.	LINE	10,591	5.9	-16.8	1.2	Nasdaq
Mapletree Industrial Trust	ME8U.SI	4,414	5.2	16.3	1.1	Stock Exchange of Singapore
LXP Industrial Trust	LXP-PC	2,489	1,879.0	40.0	1.2	New York Stock Exchange
Sabana Industrial Real Estate Investment Trust	M1GU.SI	347	0.9	23.6	0.8	Stock Exchange of Singapore
Nexus Industrial REIT	NXR-UN.TO	393	-5.6	7.8	0.7	Toronto Stock Exchange
Property For Industry Limited	PFI.NZ	655	5.1	21.7	0.8	NZSE
AIMS APAC REIT	O5RU.SI	843	3.2	21.4	0.9	Stock Exchange of Singapore
National Storage Affiliates Trust	NSA-PA	2,530	-2.0	38.1	2.4	New York Stock Exchange
National Storage REIT	NSR.AX	2,146	6.8	21.1	10.7	Australian Securities Exchange
National Storage Affiliates Trust	NSA	2,498	-2.0	38.1	2.4	New York Stock Exchange
Safestore Holdings plc	SAFE.L	2,038	4.3	4.0	0.7	London Stock Exchange
Plymouth Industrial REIT, Inc.	PLYM	767	0.3	5.4	1.3	New York Stock Exchange
Public Storage	PSA-PI	3,372	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA	51,985	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PL	3,254	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PN	2,687	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PM	2,872	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PP	2,775	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PK	51,575	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PJ	3,260	12.5	26.3	5.4	New York Stock Exchange
Rexford Industrial Realty, Inc.	REXR-PB	8,657	8.5	30.1	1.0	New York Stock Exchange
PennyMac Mortgage Investment Tr	PMTU	1,073	-2.5	17.8	1.1	New York Stock Exchange
Prologis, Inc.	PLD	100,320	15.0	26.8	1.9	New York Stock Exchange
Public Storage	PSA-PR	2,772	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PQ	2,737	12.5	26.3	5.4	New York Stock Exchange
Public Storage	PSA-PO	2,693	12.5	26.3	5.4	New York Stock Exchange
Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust	PROSPECT.BK	143	13.2	9.5	0.8	Thailand
Public Storage	PSA-PS	2,848	12.5	26.3	5.4	New York Stock Exchange
Rexford Industrial Realty, Inc.	REXR	8,800	8.5	30.1	1.0	New York Stock Exchange
Ready Capital Corporation 5.75%	RCC	747	0.0	-2.6	0.4	New York Stock Exchange
Public Storage	PSA-PH	51,726	12.5	26.3	5.4	New York Stock Exchange
Rexford Industrial Realty, Inc.	REXR-PC	4,994	8.5	30.1	1.0	New York Stock Exchange
Public Storage	PSA-PG	3,521	12.5	26.3	5.4	New York Stock Exchange
Realty Income Corporation	RY6.DU	52,589	5.6	53.0	1.3	Dusseldorf
Public Storage	PSA-PF	3,585	12.5	26.3	5.4	New York Stock Exchange
SEGRO Plc	SGRO.L	12,818	10.7	15.9	0.8	London Stock Exchange
Urban Logistics REIT plc	SHED.L	989	6.9	40.7	1.0	London Stock Exchange
Global Self Storage, Inc.	SELF	60	14.6	24.8	1.3	NASDAQ Capital Market
Sachem Capital Corp. 7.125% Not	SCCF	58	-3.9	-18.3	5.0	American Stock Exchange
STAG Industrial, Inc.	STAG	6,882	12.8	28.1	2.0	New York Stock Exchange
Terra Property Trust, Inc. 6.00	TPTA	451	-29.5	-14.0	2.5	New York Stock Exchange
Fibra Terrafina	TERRA13.MX	1,486	2.4	13.7	0.6	Mexico
Terreno Realty Corporation	TRNO	6,094	19.6	30.1	1.5	New York Stock Exchange
Talaad Thai Leasehold Property Fund	TTLPF.BK	61	7.6	9.3	1.0	Thailand
Warehouse REIT plc	WHR.L	655	6.1	12.1	0.8	London Stock Exchange
Warehouses De Pauw	WDP.BR	5,546	3.1	11.6	1.0	Brussels
BTG Pactual Logística Fundo de Investimento Imobiliário	BTLG11.SA	786	nan	nan	nan	São Paulo
WHA Industrial Leasehold Real Estate Investment Trust	WHAIR.BK	161	7.5	16.5	0.6	Thailand