The Discounted Cash Flow (DCF) valuation of American Assets Trust Inc (AAT) is 22.94 USD. With the latest stock price at 27.82 USD, the upside of American Assets Trust Inc based on DCF is -17.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.4% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.92 - 207.38 | 22.94 |
| Upside | -93.1% - 645.4% | -17.5% |