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.
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.
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% |
Market Cap (mil) | 4 |
Beta | 2.49 |
Outstanding shares (mil) | 1 |
Enterprise Value (mil) | 7 |
Market risk premium | 5.1% |
Cost of Equity | 7.2% |
Cost of Debt | 5% |
WACC | 5.9% |