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												0.06604349491744388				29.3632959094031	26.13766118572223	23.40941151792765	19.987423256649755
3		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
4	x	Microsoft	MSFT	317	2368941	58489	2310452	7473	Q223	9/28/2023	273.6473198712318	-0.13675924330841704	0.07	0	0.01	32.05093894676228	30.489736433782255	28.444248214950797	24.26802957044118	9.646309926397453	10.140241493526046	10.869448479570108	12.739942054837833	1975
5	x	Google	GOOG	132.97	1688187.1199999999	137061	1551126.1199999999	12696	Q323	10/29/2023	168.71848362106525	0.2688462331433048	0.08	-0.01	0.01	26.675652872043923	21.7855859376622	18.374574820904506	15.706816942858335	4.579996436117404	5.608038059415014	6.649100524822484	7.778431207897734	1998
6	x	Constellation	CSU CN	2651	43241.02988762316	-1163	44404.02988762316	21.19153	Q422	5/1/2023														1995
7	x	Hexagon	HEXA.B SS	114.75	30022.8386844166	-3389.8630000000003	33412.7016844166	2706.294	Q422	5/10/2023														1992
8	x	Baidu	BIDU	120.61	41715.98375	25459.792284866468	16256.191465133532	345.875	Q122															2000
9		ZoomInfo	ZM	113.23	33330																			2007
10		The Trade Desk	TDD	54.71	28410																			2009
11	x	Amadeus	AMS SM	46.37	20860																			1987
12		HubSpot	HUBS	360.34	18140																			2006
13		Roper	ROP
14		Beijing Kingsoft	688111 CH
15		AppLovin	APP	43.75	17180																			2012
16		ZoomInfo	ZI	40.44	16810																			2007
17		Samsara	IOT
18		Tyler Technologies	TYL	363.45	15250																			1966
19		Fair Isaac	FICO	408.48	10570
20		Zendesk	ZEN	80.52	10310																			2007
21		Full Truck Alliance	YMM	8.17	9320
22		Ceridian	CDAY	56.9	9000
23		Globant	GLOB	203.42	8580																			2003
24		Manhattan Associates	MANH	126.81	8200
25		Gitlab	GTLB	50.35	8150
26		Avalara	AVLR	88.7	7910
27		Elastic	ESTC	78.3	7580																			2012
28		ProCore	PCOR	50.36	7140
29		GuideWire	GWRE	80.58	6930
30		Bumble	BMBL	32.87	6880
31		CDK Global	CDK	54.6	6370
32		RingCentral	RNG	62.59	6350
33		WIX	WIX	62.71	3603
34		SquareSpace	SQSP	21.19	2965
35		Phreesia	PHR	26.99	1400
36		Coursera	COUR	13.95	2030
37		Upwork	UPWK	19.95	2560
38		Matterport	MTTR
39		Doximity
40		Nextracker