XXII
22nd Century Group Inc
Price:  
0.08 
USD
Volume:  
5,917,648.00
United States | Tobacco
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XXII WACC - Weighted Average Cost of Capital

The WACC of 22nd Century Group Inc (XXII) is 5.7%.

The Cost of Equity of 22nd Century Group Inc (XXII) is 8.05%.
The Cost of Debt of 22nd Century Group Inc (XXII) is 5.00%.

Range Selected
Cost of equity 6.60% - 9.50% 8.05%
Tax rate 0.10% - 0.10% 0.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 6.0% 5.7%
WACC

XXII WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.6 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.50%
Tax rate 0.10% 0.10%
Debt/Equity ratio 3.67 3.67
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 6.0%
Selected WACC 5.7%