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.)
-84.0% vs price
Base Case (Median)
-65.6% vs price
Bull Case (75th pct.)
-18.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $58.07 | 170.1% | High (40%) |
| PE Comparable | $4.05 | -81.2% | Medium (25%) |
| Growth Trajectory DCF | $1.62 | -92.5% | Medium (20%) |
| Graham Number | $10.73 | -50.1% | Low (10%) |
| EV/EBITDA | $19.75 | -8.2% | Medium (20%) |
| EV/FCF | $3.23 | -85.0% | Medium (20%) |
Based on 6 out of 7 methods, AAT appears overvalued at the current price of $21.50. The base case fair value of $7.39 implies 65.6% 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.