The WACC of 22nd Century Group Inc (XXII) is 6.4%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.60% | 9.25% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 6.8% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.88 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.60% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 2.07 | 2.07 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 6.8% |
| Selected WACC | 6.4% | |