Rational Investing

	Total Market Capitalization of All Firms	1124068 mm
	Average Market Capitalization	124896 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.80
	Standard Deviation of MM Ratio	0
	Average Beta	1.08
	Average EV To Revenue	5.86
	Average Price To Free Cash Flow	14.76

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
CBA.AX	Commonwealth Bank of Australia	1.2	90,348	6.1	14.0	2	1.03	Jun 18
C	Citigroup Inc	1.0	158,049	4.7	10.8	7	1.54	Sep 18
RY.TO	Royal Bank of Canada	1.0	108,242	6.1	9.9	20	0.97	Oct 18
MAYBANK.KL	Malayan Banking Berhad	0.8	25,002	2.1	6.9	7	1.06	Sep 18
WFC	Wells Fargo & Co.	0.8	229,658	4.5	11.1	1	1.11	Dec 18
JPM	JP Morgan Chase & Co	0.7	363,795	4.7	8.6	5	1.12	Dec 18
ANZ.AX	Australia and New Zealand Bank	0.6	54,238	4.7	10.9	1	1.24	Sep 17
GS	The Goldman Sachs Group Inc	0.6	77,291	5.1	44.3	59	1.10	Jun 18
DANSKE.CO	Danske Bank A/S	0.4	17,445	14.8	16.3	-23	0.57	Mar 18