Rational Investing

	Total Market Capitalization of All Firms	1367464 mm
	Average Market Capitalization	105190 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.93
	Standard Deviation of MM Ratio	0
	Average Beta	1.12
	Average EV To Revenue	4.89
	Average Price To Free Cash Flow	11.07

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	1.7	96,871	6.4	17.4	1	1.00	Jun 19
WBC.AX	Westpac Banking Corp	1.5	62,552	7.1	11.4	2	1.23	Sep 18
GS	The Goldman Sachs Group Inc	1.4	80,635	6.1	8.6	10	1.32	Jun 19
ANZ.AX	Australia and New Zealand Bank	1.3	48,604	4.9	-5.3	6	1.25	Mar 19
JPM	JP Morgan Chase & Co	1.2	418,991	5.7	11.2	5	1.18	Jun 19
HTH	Hilltop Holdings Inc.	1.0	2,467	2.3	28.3	2	0.82	Dec 18
C	Citigroup Inc	0.8	173,597	4.3	10.1	6	1.70	Jun 19
MAYBANK.KL	Malayan Banking Berhad	0.7	23,212	1.8	7.3	7	1.05	Dec 18
RY.TO	Royal Bank of Canada	0.7	119,128	1.9	10.3	15	1.04	Jul 19
SWED-A.ST	Swedbank AB	0.6	15,933	15.0	10.8	26	0.85	Jun 19
WFC	Wells Fargo & Co.	0.6	243,683	4.5	9.2	4	1.09	Jun 19
BNP.PA	BNP Paribas SA	0.3	69,811	3.0	3.4	16	1.32	Jun 19
DANSKE.CO	Danske Bank A/S	0.1	11,980	0.5	4.8	16	0.70	Jun 19