A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X
1
2		Name	Ticker	Price	MC	Net Cash	EV	S/O	Update	Last	NPV	Upside	Discount	Terminal	ROIC	EV/E 22	EV/E 23	EV/E 24	2025	EPS 22	2023	2024	2025	Founded
3	x	Thermo Fisher	TMO	541.28	212067.52935136	-28372	240439.52935136	391.788962	Q222	9/19/2022
4	x	Danaher	DHR
5	x	Agilent	A
6	x	Illumina	ILMN
7	x	Mettler-Toledo	MTD
8	x	Sartorius Stedim	DIM FP
9	x	Sartorius	SRT GR
10	x	Repligen	RGEN
11	x	Waters	WAT
12	x	Bio-Techne	TECH
13	x	Bio-Rad	BIO
14	x	PerkinElmer	PKI
15	x	Carl Zeiss	AFX GR
16		Cryoport	CYRX
17	x	Bruker	BRKR
18	x	Charles River	CRL
19		Genscript	1548 HK
20		Telesis Bio	TBIO
21		Gamma Biosciences
22	x	10X Genomics	TXG
23
24
25
26
27
28
29		Immunai	Private	2018	215m	Series B	Koch, 8VC
30		Zephyr AI	Private		18.5m	Seed
31		Imagene AI	Private		18.5m	Series A
32		MoleculeMind	Private		15m	Seed
33		Protai	Private		12m	Seed