Intrinsic Value

22nd Century Group, Inc. (XXII)

$1.84

+0.17 (+10.18%)

Enterprise Value -120.74
Net Debt 14.32
Equity Value -135.06
Shares Outstanding 1.29
Equity Value Per Share -104.34



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt