The Discounted Cash Flow (DCF) valuation of American Assets Trust Inc (AAT) is 24.68 USD. With the latest stock price at 19.85 USD, the upside of American Assets Trust Inc based on DCF is 24.3%.
Based on the latest price of 19.85 USD and our DCF valuation, American Assets Trust Inc (AAT) is a buy. buying AAT stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.9% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.87 - 195.59 | 24.68 |
| Upside | -80.5% - 885.3% | 24.3% |