Rational Investing

	Total Market Capitalization of All Firms	476568 mm
	Average Market Capitalization	31771 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.99
	Standard Deviation of MM Ratio	0
	Average Beta	0.82
	Average EV To Revenue	2.90
	Average Price To Free Cash Flow	647.22

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
MNST	Monster Beverage Corporation	1.5	34,306	9.2	39.7	10	1.27	Jun 18
PEP	Pepsico Inc	1.4	164,252	3.2	21.7	2	0.70	Jun 18
BAG.L	A.G. Barr Plc	1.3	1,118	3.9	2122.2	5	0.66	Jan 18
COKE	Coca-cola Bottling Co. Consoli	1.1	1,719	0.6	-12.6	11	0.48	Dec 17
FIZZ	National Beverage Corp.	1.1	5,355	5.5	40.6	19	0.87	Jan 18
SODA	Sodastream International ltd	1.1	3,012	4.4	27.5	26	1.46	Jun 18
CCH.L	Coca Cola HBC AG	1.0	12,321	2.1	2991.3	3	0.68	Dec 17
KO	Coca-cola Co	1.0	198,931	6.7	23.0	3	0.76	Jun 18
2593	ITO EN, LTD.	0.9	3,819	0.2	28.0	5	0.50	Jul 18
BVIC.L	Britvic	0.9	2,760	2.2	3053.4	0	0.70	Mar 18
CCL.AX	Coca-Cola Amatil Ltd	0.9	5,124	1.5	15.8	3	0.91	Jun 18
2579	Coca-Cola Bottlers Japan Holdi	0.8	5,690	0.1	-24.8	25	0.55	Jun 18
KOF	Coca-cola Femsa S.a.b De Cv	0.8	12,777	1.6	12.2	7	0.91	Jun 18
FMX	Fomento Economico Mexicano SAB	0.7	21,085	1.1	13.7	11	0.96	Jun 18
DPS	Dr Pepper Snapple Group, Inc.	0.2	4,297	1.3	24.7	5	0.82	Dec 17