The WACC of 22nd Century Group Inc (XXII) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 10.60% | 8.75% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 6.4% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.67 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 10.60% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 2.89 | 2.89 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 6.4% |
| Selected WACC | 6.0% | |