Rational Investing

	Total Market Capitalization of All Firms	501803 mm
	Average Market Capitalization	33454 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.16
	Standard Deviation of MM Ratio	0
	Average Beta	0.79
	Average EV To Revenue	2.95
	Average Price To Free Cash Flow	536.57

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
BVIC.L	Britvic	1.8	2,722	2.2	1765.4	5	0.66	Sep 18
2579	Coca-Cola Bottlers Japan Holdi	1.7	5,735	0.2	-8.5	36	0.50	Sep 18
BAG.L	A.G. Barr Plc	1.6	1,134	4.1	2419.1	2	0.66	Jul 18
DPS	Dr Pepper Snapple Group, Inc.	1.4	30,400	5.0	24.7	5	0.82	Dec 17
MNST	Monster Beverage Corporation	1.3	29,937	8.3	36.1	8	1.31	Sep 18
2593	ITO EN, LTD.	1.1	3,953	0.2	28.5	6	0.50	Oct 18
CCH.L	Coca Cola HBC AG	1.1	11,308	1.9	2555.4	2	0.80	Jun 18
COKE	Coca-cola Bottling Co. Consoli	1.1	1,797	0.6	-12.6	11	0.48	Dec 17
FIZZ	National Beverage Corp.	1.1	3,676	3.4	32.0	11	1.13	Oct 18
PEP	Pepsico Inc	1.1	162,441	3.1	23.2	3	0.60	Sep 18
SODA	Sodastream International ltd	1.1	3,030	4.4	27.5	26	1.46	Jun 18
KO	Coca-cola Co	1.0	210,447	7.0	24.1	5	0.62	Sep 18
KOF	Coca-cola Femsa S.a.b De Cv	1.0	12,660	1.7	10.6	-7	0.72	Sep 18
CCL.AX	Coca-Cola Amatil Ltd	0.8	4,484	1.3	16.9	3	0.76	Jun 18
FMX	Fomento Economico Mexicano SAB	0.4	18,078	0.9	11.9	10	0.87	Sep 18