The Discounted Cash Flow (DCF) valuation of 22nd Century Group Inc (XXII) is (201.98) USD. With the latest stock price at 0.77 USD, the upside of 22nd Century Group Inc based on DCF is -26465.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 6.8% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (483.45) - (131.86) | (201.98) |
| Upside | -63205.2% - -17311.8% | -26465.3% |