The Discounted Cash Flow (DCF) valuation of American Assets Trust Inc (AAT) is 20.17 USD. With the latest stock price at 25.12 USD, the upside of American Assets Trust Inc based on DCF is -19.7%.
Based on the latest price of 25.12 USD and our DCF valuation, American Assets Trust Inc (AAT) is a sell. selling AAT stocks now will result in a potential gain of 19.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 9.4% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.87 - 175.39 | 20.17 |
| Upside | -96.5% - 598.2% | -19.7% |