From surfingmike's blog on value ivnesting:
http://surfingmike.wordpress.com/2011/05/24/calculating-intrinsic-value-book-value/
I came across this blog just now, and the valuations were calculated today. FA types might understand it. I just put the link. :)
Thanks, surfingmike, if you see this post, for the calculations.