Is AAT undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of American Assets Trust Inc (AAT) is 25.32 USD. This AAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.51 USD, the upside of American Assets Trust Inc is 23.50%. This means that AAT is undervalued by 23.50%.

The range of the Intrinsic Value is 5.14 - 148.92 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	5.14 - 148.92	25.32	23.5%
DCF (Growth 10y)	12.13 - 177.28	35.47	72.9%
DCF (EBITDA 5y)	17.51 - 42.53	30.51	48.8%
DCF (EBITDA 10y)	21.87 - 53.13	37.18	81.3%
Fair Value	8.51 - 8.51	8.51	-58.49%
P/E	16.93 - 20.78	19.32	-5.8%
EV/EBITDA	18.08 - 43.13	32.39	57.9%
EPV	10.27 - 28.08	19.18	-6.5%
DDM - Stable	8.08 - 21.39	14.74	-28.1%
DDM - Multi	12.19 - 21.01	15.10	-26.4%