Using the industry peer median EV/Revenue multiple (trailing + forward), 22nd Century Group, Inc. (XXII) has a fair value of $117.03 based on 4 comparable companies in the Tobacco industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| 22nd Century Group, Inc.XXII | 0 | -0.3x | -0.1x |
| Farmmi, Inc. | 2 | 0.8x | — |
| Mynd.ai, Inc. | 1 | 0.0x | 0.0x |
| Golden Sun Education Group Limited | 1 | 0.1x | — |
| Splash Beverage Group, Inc. | 1 | 3.2x | 0.7x |
| Industry Median | 0.4x | 0.4x | |
| (*) Revenue | 18 | 62 | |
| = Enterprise Value | 8 | 23 | |
| (-) Net Debt | -6 | -6 | |
| Equity Value | 14 | 29 | |
| (/) Outstanding shares | 0 | 0 | |
| Fair Price | $76 | $158 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.