The WACC of 22nd Century Group Inc (XXII) is 5.6%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.10% | 9.25% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 5.8% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.77 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.10% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 6.35 | 6.35 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 5.8% |
| Selected WACC | 5.6% | |