Rational Investing

	Total Market Capitalization of All Firms	$586,100 mm
	Average Market Capitalization	$39,073 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.1
	Standard Deviation of MM Ratio	0.5
	Average Beta	0.8
	Average EV To Revenue	3.3
	Average EV To EBITDAM	24.1
	Average Price To Free Cash Flow	32.2

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
2593	ITO EN, LTD.	2.14	6,353	0.1	99	30	-9	0.3	Jun 20
2579	Coca-Cola Bottlers Japan Holdi	1.90	3,422	0.3	99	30	-10	0.6	Jun 20
CCL.AX	Coca-Cola Amatil Ltd	1.74	4,889	1.5	9.6	30	0	0.9	Jun 20
BVIC.L	Britvic	1.36	2,758	2.3	8.2	30	-4	0.8	Mar 20
MNST	Monster Beverage Corporation	1.27	42,399	9.6	37.0	26.6	5	0.9	Jun 20
PEP	Pepsico Inc	1.20	184,451	3.2	30.3	22.0	2	0.6	Jun 20
KO	Coca-cola Co	1.06	207,760	8.1	39.9	30.9	-17	0.6	Jun 20
KDP	Keurig Dr Pepper	1.04	37,867	4.6	27.3	21.7	3	0.9	Jun 20
KOF	Coca-cola Femsa S.a.b De Cv	0.99	67,570	8.3	40.2	30	-15	0.7	Jun 20
PRMW	Primo Water Corporation	0.96	1,865	1.6	13.3	11.8	-17	0.9	Jun 20
CCH.L	Coca Cola HBC AG	0.77	8,938	1.8	13.8	30	-5	1.2	Jun 20
FIZZ	National Beverage Corp.	0.65	3,206	3.0	20.8	14.2	8	1.3	Jul 20
BAG.L	A.G. Barr Plc	0.61	644	2.8	4.4	30	-8	0.7	Jan 20
COKE	Coca-cola Bottling Co. Consoli	0.61	2,239	0.7	17.6	10.9	1	0.9	Jun 20
FMX	Fomento Economico Mexicano SAB	0.58	11,740	1.0	22.3	13.3	-16	0.7	Jun 20