US · XXII
22nd Century Group, Inc.
- Sector
- Consumer Defensive · Tobacco
- Headquarters
- Mocksville, NY 14204
- Website
- xxiicentury.com
Price · as of 2024-12-31
$1.37
Market cap 762.79K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,280.53 | +93,369.34% |
| Intrinsic Value(DCF) | $287.04 | +20,851.82% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | $6,706,800.00 | ||||
| 2012 | $10,060,200.00 | $4,024,972.82 | $0.00 | ||
| 2013 | $57,343,140.00 | $22,944,956.75 | $134.88 | ||
| 2014 | $10,429,074.00 | $4,175,350.86 | $7.58 | ||
| 2015 | $9,646,614.00 | $3,858,735.25 | $1,340,893.70 | ||
| 2016 | $10,585,566.00 | $4,234,302.19 | $42,727.04 | ||
| 2017 | $31,186,620.00 | $12,474,708.90 | $60,556.31 | ||
| 2018 | $21,126,420.00 | $8,450,641.42 | $31,112.03 | ||
| 2019 | $9,165,960.00 | $3,666,707.23 | $2,171.80 | ||
| 2020 | $34,092,900.00 | $13,637,245.69 | $656.78 | ||
| 2021 | $24,144,480.00 | $9,657,823.34 | $27.51 | ||
| 2022 | $9,680,148.00 | $3,872,130.42 | $39.49 | ||
| 2023 | $105,073.20 | $42,054.02 | $0.00 | ||
| 2024 | $717.60 | $1,280.53 | $0.00 |
AI valuation
Our deep-learning model estimates 22nd Century Group, Inc.'s (XXII) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,280.53
- Current price
- $1.37
- AI upside
- +93,369.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$287.04
+20,851.82% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| XXII | 22nd Century Group, Inc. | $1.37 | 762.79K | +93,369% | +20,852% | — | — | — | — | — | — | — | — | -20.21% | -117.44% | -127.66% | 689.59% | -197.63% | -61.67% | 2.15 | -6.66 | 1.16 | 0.66 | -0.35 | — | -6312.00% | -7606.00% | — | -1.44 | -205.51% | — | -67.90% | — | — | — | — | — |
| FAMI | Farmmi, Inc. | $1.33 | 1.75M | +251,856% | +213% | — | +99,528% | -0.05 | 0.02 | 0.10 | -0.52 | 0.00 | 0.02 | 2.87% | -168.91% | -189.83% | -36.30% | -28.75% | -31.99% | 0.17 | -66.27 | 9.35 | 4.51 | -0.45 | 428182.00% | -5638.00% | -41208.00% | 1904.28% | 5.27 | 31.92% | 0.00% | 0.00% | 0.00% | -0.48 | 0.43 | 0.81 | -0.50 |
| FEDU | Four Seasons Education (C… | $10.10 | 2.28M | +3,053% | +6,663,626% | — | +446% | -18.56 | 0.03 | 0.05 | 67.16 | — | 0.03 | 18.77% | -6.27% | 0.32% | -0.13% | -2.48% | -0.09% | 0.22 | — | 2.19 | 2.19 | 48.33 | -8190.00% | 10015.00% | -703.00% | -320.06% | 0.15 | -14.65% | 299.80% | -5564.10% | 299.80% | 9.93 | 4.20 | -0.62 | 0.04 |
| GNLN | Greenlane Holdings, Inc. | $0.69 | 1.04M | +10,026,996% | +23,410% | — | +107,206,109% | -0.04 | 0.10 | 0.05 | -0.77 | 0.00 | 0.10 | 47.32% | -89.00% | -132.88% | -201.16% | -69.41% | -52.93% | 1.35 | -1.99 | 1.07 | 0.23 | -0.71 | 1206698.00% | -7969.00% | 14979.00% | -1063.39% | -0.30 | -41.09% | 0.00% | 0.00% | 139.73% | -0.71 | -1.21 | 0.64 | -14.26 |
| GSUN | Golden Sun Education Grou… | $0.87 | 1.52M | +10,524% | +21,955,136% | — | — | -0.75 | 0.48 | 0.13 | -4.05 | — | 0.98 | 2.26% | -5.92% | -14.34% | -118.49% | -24.48% | -28.86% | 0.46 | -6.17 | 1.20 | 0.29 | -1.78 | -428.00% | 24924.00% | 8529.00% | -209.89% | -0.88 | -108.78% | 0.00% | 0.00% | 4.10% | -3.78 | -0.85 | 0.22 | 0.10 |
| KAVL | Kaival Brands Innovations… | $0.03 | 275.38K | +1,126,900% | +3,300% | — | +231,020% | -0.72 | 0.35 | 0.70 | -0.39 | — | 1.54 | 37.82% | -82.90% | -97.27% | -48.95% | -44.15% | -37.86% | 0.08 | -7.83 | 2.95 | 2.73 | 0.55 | -6077.00% | -4738.00% | -7740.00% | -13.92% | -0.44 | -5.20% | 5.59% | -4.00% | 91.38% | -0.35 | -2.98 | 0.29 | -2.48 |
| ORIS | ORIENTAL RISE HOLDINGS Lt… | $1.02 | 37.55M | +148,588% | +5,920% | +12,625% | — | 7.79 | 0.23 | 1.08 | -8.15 | — | 0.23 | 26.18% | 13.85% | 13.91% | 3.14% | 7.36% | 2.99% | 0.00 | 13.87 | 24.80 | 23.79 | -13.13 | -6600.00% | -3776.00% | -7261.00% | 18.32% | 1.76 | 10.54% | 0.00% | 0.00% | 55.42% | -12.77 | -8.92 | -1.77 | 7.13 |
| TANH | Tantech Holdings Ltd | $0.82 | 5.05M | +109,336% | +8,100% | +32,946% | +523% | -0.36 | 0.01 | 0.03 | -11.57 | — | 0.01 | 20.83% | 9.28% | -7.55% | -2.77% | 1.54% | -2.51% | 0.03 | 13.72 | 10.02 | 9.56 | -12.07 | -10710.00% | -925.00% | -1973.00% | 304.50% | 0.34 | 3.78% | 0.00% | 0.00% | 865.65% | -7.38 | -7.53 | -0.68 | 1.81 |
About 22nd Century Group, Inc.
22nd Century Group, Inc., an agricultural biotechnology company, focuses on tobacco harm reduction, reduced nicotine tobacco, and enhancing health and wellness through plant science for the life science and consumer products industries. It develops very low nicotine content tobacco and cigarette products under the VLN King and VLN Menthol King names; and SPECTRUM research cigarettes for use in independent clinical studies. The company has collaboration with Keygene N.V. to develop hemp/cannabis plants for exceptional cannabinoid profiles and other superior agronomic traits for medical, therapeutic, and agricultural uses, as well as other applications. 22nd Century Group, Inc. was founded in 1998 and is headquartered in Buffalo, New York.
- CEO
- Lawrence D. Firestone
- Employees
- 56
- Beta
- 1.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($287.04 ÷ $1.37) − 1 = +20,851.82% (DCF, example).