The Discounted Cash Flow (DCF) valuation of American Assets Trust Inc (AAT) is 25.11 USD. With the latest stock price at 19.25 USD, the upside of American Assets Trust Inc based on DCF is 30.5%.
Based on the latest price of 19.25 USD and our DCF valuation, American Assets Trust Inc (AAT) is a buy. buying AAT stocks now will result in a potential gain of 30.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.8% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.03 - 198.30 | 25.11 |
| Upside | -79.1% - 930.1% | 30.5% |