The WACC of 22nd Century Group Inc (XXII) is 5.8%.
| Range | Selected | |
| Cost of equity | 8.00% - 14.10% | 11.05% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.2% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.9 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 14.10% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 6.39 | 6.39 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.2% |
| Selected WACC | 5.8% | |