Loading...

American Assets Trust Inc (NYSE:AAT)

30.43 USD +0.84 USD ( +2.84% )
Watchlist Manager
American Assets Trust Inc Logo
American Assets Trust Inc
NYSE:AAT
Watchlist

Relative Value

The Relative Value of one AAT stock under the Base Case scenario is 51.35 USD. Compared to the current market price of 30.43 USD, American Assets Trust Inc is Undervalued by 41%.

Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

AAT Relative Value
Base Case
51.35 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

Median 7.5
Industry 4.3
Forward Multiple 5.8
Median 75.4
Industry 10.7
Forward Multiple 49.4
Median 18.5
Industry 12.5
Forward Multiple N/A
Median -
Industry 13.8
Forward Multiple N/A
Median 2.2
Industry 0.9
Forward Multiple N/A
Median 11.5
Industry 7.5
Forward Multiple 9.7
Median 42.2
Industry 18.4
Forward Multiple 37.1
Median 1.5
Industry 0.8
Forward Multiple N/A

Multiples Across Competitors

AAT Competitors Multiples
American Assets Trust Inc Competitors

Country Company Market Cap P/S P/E EV/EBITDA EV/EBIT
US
American Assets Trust Inc
NYSE:AAT
2.3B USD 5.9 60.7 17.4 36
US
WP Carey Inc
NYSE:WPC
16.5B USD 12.1 32 20.3 35.6
US
STORE Capital Corp
NYSE:STOR
7.6B USD 9.2 25.1 16.6 26.6
FR
Gecina SA
OTC:GECFF
7.1B USD 10.9 7.9 24.9 25.6
UK
Land Securities Group PLC
LSE:LAND
5.3B GBP 7.8 6.1 312.7 313.8
AU
Stockland Corporation Ltd
ASX:SGP
9B AUD 3.3 5.6 20.6 20.6

See Also

Similar Stocks