investorscraft@gmail.com

Intrinsic Value of American Assets Trust, Inc. (AAT)

Previous Close$18.70
Intrinsic Value
Upside potential
Previous Close
$18.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

American Assets Trust, Inc. (AAT) is a diversified real estate investment trust (REIT) specializing in high-quality retail, office, and multifamily properties primarily in coastal U.S. markets. The company's revenue model is anchored in long-term leases, with a focus on premium locations such as Southern California, Oregon, and Hawaii. AAT's portfolio includes iconic properties like Waikiki Beach Walk and Del Monte Center, which benefit from strong demographic trends and limited competitive supply. The REIT strategically targets affluent, supply-constrained markets where its properties command pricing power and stable occupancy. Its retail segment thrives on necessity-based tenants, while its office assets cater to professional services firms seeking Class A space. AAT differentiates itself through hands-on asset management and a conservative leverage approach, positioning it as a stable operator in cyclical real estate sectors. The company's coastal concentration provides natural barriers to entry but exposes it to regional economic fluctuations.

Revenue Profitability And Efficiency

In FY2024, AAT generated $457.9 million in revenue with $56.8 million net income, translating to $0.96 diluted EPS. Operating cash flow stood at $207.1 million against $70.2 million in capital expenditures, reflecting efficient property operations. The REIT maintains healthy operating margins through premium leasing spreads and cost controls, though its profitability metrics are tempered by interest expenses from its $2.03 billion debt load.

Earnings Power And Capital Efficiency

AAT demonstrates stable earnings power with FFO coverage of its $1.71 per share dividend, supported by 90%+ portfolio occupancy. Capital efficiency is evidenced by disciplined reinvestment, with capex focused on value-add renovations rather than speculative development. The REIT's coastal focus generates above-average NOI per square foot but requires higher maintenance capex due to stringent coastal building codes.

Balance Sheet And Financial Health

The balance sheet shows $425.7 million in cash against $2.03 billion total debt, with a net debt/EBITDA ratio of approximately 6.5x. While liquidity is adequate, the leverage profile is elevated for the REIT sector. Debt maturities are laddered, with no major refinancings until 2026, providing near-term stability. Unencumbered assets provide additional financial flexibility if needed.

Growth Trends And Dividend Policy

Same-store NOI growth has been steady at 2-3% annually, driven by contractual rent escalations. The REIT maintains a conservative payout ratio near 70% of AFFO, supporting its 5.3% dividend yield. Growth initiatives focus on selective redevelopments rather than acquisitions, reflecting management's cautious approach in the current interest rate environment.

Valuation And Market Expectations

Trading at a P/FFO multiple of 12x, AAT is valued at a discount to coastal-focused REIT peers, reflecting investor concerns about office exposure and leverage. The market appears to be pricing in modest NOI growth assumptions, with implied cap rates near 6.5% for the portfolio.

Strategic Advantages And Outlook

AAT's key advantage lies in its irreplaceable coastal assets with high replacement costs. Near-term challenges include office sector headwinds, but its diversified income streams and strong retail performance provide stability. Management's focus on balance sheet improvement could create upside if interest rates stabilize.

Sources

Company 10-K, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount