A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA
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	MAU
3	x	Microsoft	MSFT	252	1883196	58489	1824707	7473	Q122	8/14/2023																	ZeniMax
4	x	TenCent	700 HK	391.4	482256.9746999924	81912.91497872557	400344.05972126685		Q122
5	x	Adobe	ADBE	309.18	146087.55000000002	1173	144914.55000000002	472.5	Q222	9/19/2022														1982
6	x	Sony	6758 JP	12025	108755.68776016941	3147.411085956328	105608.27667421309	1238.413	Q422	3/9/2023
7	x	Sony	SONY	87.8	108732.6614	3147.411085956328	105585.25031404367	1238.413	Q422	3/9/2023
8	x	Netflix	NFLX	327	145680		145680
9	x	Activision	ATVI	73.88	57820.358567719995	7078	50742.358567719995	782.625319	Q322	1/20/2023
10	x	Nintendo	7974 JP	59910	50938.435697071494
11	x	Netease	NTES
12	x	Sea	SE
13	x	Electronic Arts	EA	130.48	36664.88	538	36126.88	281	Q222	8/26/2022														1982
14	x	Roblox	RBLX	37.76	22849.9134592	1988	20861.9134592	605.1354200000001	Q422	3/2/2023														2004	56	372.5341689142857
15	x	Z Holdings	4689 JP
16		Take-Two	TTWO	127.74	21290
17		Unity Software	U	45.8	14330
18		Krafton	259960 KS
19		NCSoft
20		Embracer	EMRBAC SS
21		Ubisoft	UBI FP
22		Spotify	SPOT	102.23	20147.20788088	3155	16992.20788088		Q122
23		CD Projekt
24		Devolver Digital	DEVO LN
25
26
27		Epic Games			31500		31500																		270	116.66666666666667
28		Canva			27000
29		Figma			10000
30		Games24x7
31		Niantic
32		Animoca
33		Immutable			100			$15m Series A
34		Shanda Games								Legend of Mirr II
35		Sky Mavis
36		Rec Room
37		Wildlife Studios
38		Savvy Games Group								Stumble Guys
39		Tripledot Studios
40		Lionheart
41
42		Interactive Entertainment