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