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	Main
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	Amazon	AMZN	98.24	1014917.44	-257	1015174.44	10331	Q122	2/10/2023
4	x	Alibaba	BABA	115.9	310046.9875	119719.43620178041	190327.5512982196		Q122
5	x	Alibaba	BABA	115.9	310046.9875	119719.43620178041	190327.5512982196		Q122
6	x	JD	JD	65.18	101795
7	x	Meituan	3690 HK
8	x	Pinduoduo	PDD
9	x	AirBnB	ABNB	116.42	73714.48764486	7643.447	66071.04064486	633.177183	Q322	2/14/2023
10	x	Booking	BKNG
11	x	Sea	SE
12	x	Uber	UBER
13	x	Shopify	SHOP	36.71	46254.6	6335.1410000000005	39919.458999999995		Q122
14	x	Mercadolibre	MELI
15	x	DoorDash	DASH	71.66	25171
16	x	Coupang	CPNG
17	x	Copart	CPRT
18	x	Goto Gojek Tokopedia	GOTO IJ
19	x	JD Health	6618 HK
20	x	Ebay	EBAY
21		DiDi	DIDI	2.51	12580
22		Etsy	ETSY
23		Lyft	LYFT	17.63	6480
24		Redfin	RDFN	8.86	963.5136414799999	-1163.291	2126.80464148	108.748718	Q322	2/8/2023
25		Opendoor
26
27
28
29		GoPuff			8333
30		Instacart			22000
31		Klarna			30000
32		Zuoyebang										Edtech