Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
American Assets Trust, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-84.6% vs price
Base Case (Median)
-74.7% vs price
Bull Case (75th pct.)
-54.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $56.59 | 159.1% | High (40%) |
| PE Comparable | $4.39 | -79.9% | Medium (25%) |
| Growth Trajectory DCF | $1.70 | -92.2% | Medium (20%) |
| Graham Number | $11.12 | -49.1% | Low (10%) |
| EV/EBITDA | $6.67 | -69.4% | Medium (20%) |
| EV/FCF | $3.03 | -86.1% | Medium (20%) |
Based on 6 out of 7 methods, AAT appears overvalued at the current price of $21.84. The base case fair value of $5.53 implies 74.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.