American Assets Trust, Inc. (AAT) DCF Valuation

American Assets Trust, Inc. (AAT) DCF Valuation
  • Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • Pré-Construídos Para Uso Rápido E Eficiente
  • Não É Necessária Experiência; Fácil De Seguir

American Assets Trust, Inc. (AAT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (AAT) DCF Calculator allows you to evaluate the valuation of American Assets Trust, Inc. using comprehensive financial data and the flexibility to modify all key parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 366.7 344.6 375.8 422.6 441.2 463.1 486.1 510.2 535.5 562.1
Revenue Growth, % 0 -6.04 9.07 12.46 4.38 4.97 4.97 4.97 4.97 4.97
EBITDA 209.9 196.9 216.2 238.1 241.2 262.0 275.0 288.7 303.0 318.1
EBITDA, % 57.23 57.14 57.52 56.33 54.68 56.58 56.58 56.58 56.58 56.58
Depreciation 345.0 335.2 276.0 307.9 119.5 337.8 354.6 372.2 390.6 410.0
Depreciation, % 94.08 97.27 73.43 72.85 27.09 72.94 72.94 72.94 72.94 72.94
EBIT -135.1 -138.3 -59.8 -69.8 121.7 -75.8 -79.5 -83.5 -87.6 -92.0
EBIT, % -36.85 -40.14 -15.91 -16.52 27.6 -16.36 -16.36 -16.36 -16.36 -16.36
Total Cash 99.3 137.3 139.5 49.6 82.9 124.6 130.8 137.3 144.1 151.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 64.2 79.4 90.2 95.0 96.8
Account Receivables, % 17.5 23.05 23.99 22.49 21.95
Inventories -.4 .0 .0 -10.0 .0 -2.3 -2.4 -2.5 -2.7 -2.8
Inventories, % -0.11834 0.00000029 0 -2.36 0 -0.49621 -0.49621 -0.49621 -0.49621 -0.49621
Accounts Payable 62.6 59.3 64.5 66.0 61.3 75.0 78.7 82.6 86.7 91.0
Accounts Payable, % 17.06 17.2 17.17 15.61 13.9 16.19 16.19 16.19 16.19 16.19
Capital Expenditure -88.3 -63.5 -104.6 -113.8 -83.0 -107.5 -112.8 -118.4 -124.3 -130.5
Capital Expenditure, % -24.08 -18.43 -27.83 -26.92 -18.81 -23.21 -23.21 -23.21 -23.21 -23.21
Tax Rate, % 23.36 23.36 23.36 23.36 23.36 23.36 23.36 23.36 23.36 23.36
EBITAT -135.1 -107.5 -46.4 -54.4 93.3 -62.1 -65.2 -68.4 -71.8 -75.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 120.4 145.2 119.5 146.3 113.4 180.0 175.4 184.1 193.2 202.8
WACC, % 7.78 7.32 7.32 7.32 7.3 7.41 7.41 7.41 7.41 7.41
PV UFCF
SUM PV UFCF 755.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 211
Terminal Value 6,190
Present Terminal Value 4,330
Enterprise Value 5,085
Net Debt 1,630
Equity Value 3,455
Diluted Shares Outstanding, MM 76
Equity Value Per Share 45.26

What You Will Get

  • Real AAT Financial Data: Pre-filled with American Assets Trust, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See American Assets Trust, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life AAT Financials: Pre-filled historical and projected data for American Assets Trust, Inc. (AAT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate American Assets Trust’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize American Assets Trust’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for American Assets Trust, Inc. (AAT).
  2. Step 2: Review the pre-filled financial data and forecasts for American Assets Trust, Inc. (AAT).
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and apply the results to your investment strategies.

Why Choose This Calculator for American Assets Trust, Inc. (AAT)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for AAT.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes AAT’s intrinsic value and Net Present Value.
  • Loaded with Data: Historical and projected data provide reliable starting points for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and real estate consultants focused on AAT.

Who Should Use This Product?

  • Investors: Effectively assess American Assets Trust, Inc.’s (AAT) fair value prior to making investment choices.
  • CFOs: Utilize a sophisticated DCF model for financial reporting and in-depth analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading real estate firms.
  • Educators: Implement it as a resource for teaching valuation techniques.

What the Template Contains

  • Pre-Filled DCF Model: American Assets Trust, Inc. (AAT)’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate American Assets Trust, Inc. (AAT)’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.