The Discounted Cash Flow (DCF) valuation of 22nd Century Group Inc (XXII) is (2,541.23) USD. With the latest stock price at 8.72 USD, the upside of 22nd Century Group Inc based on DCF is -29242.6%.
Based on the latest price of 8.72 USD and our DCF valuation, 22nd Century Group Inc (XXII) is a sell. selling XXII stocks now will result in a potential gain of 29242.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (11,626.60) - (1,465.03) | (2,541.23) |
| Upside | -133432.6% - -16900.8% | -29242.6% |