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	Visa	V	206.8	427830
4	x	Mastercard	MA	340.89	329430
5	x	S&P Global	SPGI
6	x	Automatic Data Processing	ADP
7	x	Intuit	INTU	413.72	116615.20633988002	-2851	119466.20633988002	281.869879	Q222	9/26/2022														1984
8	x	Paypal	PYPL	65	74360	5469	68891	1144	Q422	5/23/2023
9	x	Fiserv	FISV
10	x	Intercontinental	ICE
11	x	Block	SQ	70.94	41870
12	x	Paychex	PAYX
13	x	Adyen	ADYEN NA
14	x	MSCI	MSCI
15	x	Global Payments	GPN
16	x	Experian	EXPN LN
17	x	Discover	DFS
18	x	Nasdaq	NDAQ
19		Coinbase	COIN	68.93	18053
20		SS&C	SSNC	58.75	14980
21		Paylocity	PCTY	184.44	10400
22	x	Verisk	VRSK	175.2	27500
23		Paycom	PAYC	312	19090
24		Kaspi	KSPI KZ
25		Hundsun	600570 CH
26
27		Stripe	None	0	100000
28		FTX		0	26000
29		Chime		0	15000
30		Mojo		0	75
31		Stake		0
32		Gemini			424
33		Magic Eden			159.5
34		Paddle