I will be posting, starting later on today (I hope) the procedure on how we came to our valuation numbers. You can then all work your own out using those methods.
DISCLAIMER: It will not be for nervous nellies, or staid, rock like investors who lack any original thought or out of the box consideration. So avert your eyes if this is you.