Based on the 20-F I calculate a current value of the GRVY of 2.60 per ADS. I used conservative Graham criteria for the balance sheet value (1.34/ADS) and determined a NPV of FCF using 0 growth and 18 percent discount rate of 1.28/ADS.
Appreciate feedback.
It appears a reasonable hold at this point.
doc