XXII
22nd Century Group Inc
Price:  
4.01 
USD
Volume:  
277,580.00
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 5.8%.

The Cost of Equity of 22nd Century Group Inc (XXII) is 11.05%.
The Cost of Debt of 22nd Century Group Inc (XXII) is 5.00%.

Range Selected
Cost of equity 8.00% - 14.10% 11.05%
Tax rate 0.10% - 0.10% 0.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 6.2% 5.8%
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 0.9 1.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 14.10%
Tax rate 0.10% 0.10%
Debt/Equity ratio 6.39 6.39
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 6.2%
Selected WACC 5.8%