XXII
22nd Century Group Inc
Price:  
1.39 
USD
Volume:  
420,533.00
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 6.6%.

The Cost of Equity of 22nd Century Group Inc (XXII) is 8.65%.
The Cost of Debt of 22nd Century Group Inc (XXII) is 5.00%.

Range Selected
Cost of equity 7.40% - 9.90% 8.65%
Tax rate 0.10% - 0.10% 0.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.1% 6.6%
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 0.77 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.90%
Tax rate 0.10% 0.10%
Debt/Equity ratio 1.32 1.32
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.1%
Selected WACC 6.6%