American Assets Trust, Inc. (AAT)
REIT - Diversified · Real Estate · $1.5B
Intrinsic Value (Consensus)
$15.68
Current Price
$24.41
Margin of Safety
-35.8%
35.8% Above Intrinsic Value
Value: $16
Price: $24
Valuation Model Estimates
Current Price: $24.41
DCF (Discounted Cash Flow)
$108.51
Graham Number
$19.70
Earnings Power Value
$8.93
Relative Value (P/E)
$18.40
Dividend Discount Model
$113.33
Consensus Value
$15.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.92
- EPS (Forward)
- $1.10
- Book Value
- $18.75
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 0.3%
- Debt/Equity
- 148%
- Revenue Growth
- -7.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance