XXII
22nd Century Group Inc
Price:
6.24
USD
Volume:
32,439
United States | Tobacco
XXII DCF Valuation - Growth Exit 5Y
-35413.5 %
Upside
What is the DCF valuation of XXII?
The Discounted Cash Flow (DCF) valuation of 22nd Century Group Inc (XXII) is (2,203. USD. With the latest stock price at 6.24 USD, the upside of 22nd Century Group Inc based on DCF is -35413.5%.
Is XXII a buy or a sell?
Based on the latest price of 6.24 USD and our DCF valuation, 22nd Century Group Inc (XXII) is a sell. Selling XXII stocks now will result in a potential gain of 35413.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 6.8% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7,350.56) - (1,329.06) | (2,203.56) |
| Upside | -117897.4% - -21399.0% | -35413.5% |
6.24 USD
Stock Price
(2,203. USD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 24 | 30 | 55 | 74 | 92 | 110 |
| % Growth | 24% | 21% | 87% | 33% | 24% | 20% |
| Cost of goods sold | (27) | (31) | (55) | (69) | (82) | (93) |
| % of Revenue | 110% | 104% | 99% | 94% | 89% | 85% |
| Selling, G&A expenses | (10) | (12) | (23) | (31) | (39) | (46) |
| % of Revenue | 42% | 42% | 42% | 42% | 42% | 42% |
| Research & Development | (1) | (1) | (2) | (2) | (3) | (3) |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Net interest & other expenses | (2) | (2) | (5) | (6) | (8) | (9) |
| % of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
| Tax expense | (0) | 0 | 0 | 0 | 0 | 0 |
| Tax rate | 0% | 0% | 0% | 0% | 0% | 0% |
| Net profit | (15) | (17) | (29) | (35) | (39) | (42) |
| % Margin | -64% | -58% | -53% | -48% | -43% | -39% |