
22nd Century Group Inc
NASDAQ:XXII

Intrinsic Value
The intrinsic value of one
XXII
stock under the Base Case scenario is
11.63
USD.
Compared to the current market price of 1.05 USD,
22nd Century Group Inc
is
Undervalued by 91%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
22nd Century Group Inc
Balance Sheet Decomposition
22nd Century Group Inc
Current Assets | 11.5m |
Cash & Short-Term Investments | 4.4m |
Receivables | 3m |
Other Current Assets | 4.1m |
Non-Current Assets | 10.2m |
PP&E | 4.4m |
Intangibles | 5.7m |
Other Non-Current Assets | 15k |
Free Cash Flow Analysis
22nd Century Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
22nd Century Group Inc
Revenue
|
24.4m
USD
|
Cost of Revenue
|
-26.8m
USD
|
Gross Profit
|
-2.4m
USD
|
Operating Expenses
|
-11.4m
USD
|
Operating Income
|
-13.8m
USD
|
Other Expenses
|
-11.6m
USD
|
Net Income
|
-25.5m
USD
|
XXII Profitability Score
Profitability Due Diligence
22nd Century Group Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
22nd Century Group Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
XXII Solvency Score
Solvency Due Diligence
22nd Century Group Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
22nd Century Group Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XXII Price Targets Summary
22nd Century Group Inc
Dividends
Current shareholder yield for XXII is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?