I started it using the current values and modified several share prices, which I think represents their actual value.
I would like you all to contribute it by updating company shares prices, which you think that may represent its fair value.
Once you change the shave price, it will automatically calculate the ASI reflecting your change.
The excel sheet can be found at-
https://spreadsheets.google.com/spreadsheet/ccc?key=0AoLBuHWorJAtdC13enU2Rk1SVjdRWFBIcV9UZnlpM1E&hl=en_US&pli=1#gid=0