Ben Graham Cheap Stocks Below Asset Value 0413

PRLS

Ticker 1

Ticker 2

Numbers from 2008/10 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV $ $ $ $ $ $ $ $ $ $ $ $ $

User Input

BV Multiplier

48.90 1.00 1.00 9.40 17.08

48.90

100%

75%

$

0.75

50%

$ $

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Ticker 3

Net Net Value $

9.40 17.08

Total Per Share 40.25 $ 2.36 30.92 $ 1.81 23%

SOAP BV $ $ $ $ $ $ $ $ $ $ $ $ $

Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV $ $ $ $ $ $ $ $ $ $ $ $ $

User Input

BV Multiplier

83.10 6.00 3.10 14.87

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

89.10

100%

75%

$

-

50%

$ $

BV Multiplier

12.70 6.20 6.20 6.10 4.50 3.40 14.10 5.50 8.41

Net Net Value $

12.70

$

4.65

$ $

7.05 5.50 8.41

Total 18.90 $ 9.67 $

Per Share 2.25 1.15 49%

100%

75%

50%

LIMC

Numbers from 2008/09 (go to SEC for accurate numbers) (Numbers From ADVFN)

Net Net Value $

User Input

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Ticker 4

Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

TGAL

Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)

3.10 14.87

Total Per Share 86.00 $ 5.78 50.10 $ 3.37 42%

Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV $ $ $ $ $ $ $ $ $ $ $ $ $

9.50 21.10 13.60 13.60 5.80 5.60 7.50 18.90 9.20 13.2

User Input $

21.34

$ $

11.30 11.82

BV Multiplier

Net Net Value $

32.64

$

10.20

$ $

9.49 10.32 13.2

Total 42.01 $ 31.03 $

Per Share 3.18 2.35 26%

100%

75%

50%

$ $

18.98 10.32

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price