XXII
22nd Century Group Inc
Price:  
6.96 
USD
Volume:  
71,385
United States | Tobacco

XXII Intrinsic Value

-37957.6 %
Upside

What is the intrinsic value of XXII?

As of 2025-07-03, the Intrinsic Value of 22nd Century Group Inc (XXII) is (2,634. USD. This XXII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.96 USD, the upside of 22nd Century Group Inc is -37957.6%.

The range of the Intrinsic Value is (11,591.75) - (1,526.93) USD.

Is XXII undervalued or overvalued?

Based on its market price of 6.96 USD and our intrinsic valuation, 22nd Century Group Inc (XXII) is overvalued by 37957.6%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

6.96 USD
Stock Price
(2,634. USD
Intrinsic Value
Intrinsic Value Details

XXII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) (11,591.75) - (1,526.93) (2,634.89) -37957.6%
Peter Lynch Fair Value -110.39 - -110.39 -110.39 -1686.03%
P/E Multiples (289.66) - (409.32) (312.40) -4588.5%
EV/EBITDA Multiples (138.43) - (156.43) (141.20) -2128.7%

XXII Intrinsic Value - Key Valuation Metrics

Market Cap (mil)4
Beta2.49
Outstanding shares (mil)1
Enterprise Value (mil)7
Market risk premium5.1%
Cost of Equity7.2%
Cost of Debt5%
WACC5.9%