Rational Investing

	Total Market Capitalization of All Firms	$568,760 mm
	Average Market Capitalization	$37,917 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.1
	Standard Deviation of MM Ratio	0.6
	Average Beta	0.8
	Average EV To Revenue	2.9
	Average EV To EBITDAM	25.9
	Average Price To Free Cash Flow	31.8

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.	3.01	5,161	0.1	56.4	30	-5	0.6	Apr 20
2579	Coca-Cola Bottlers Japan Holdi	1.61	3,547	0.2	99	43.6	3	0.6	Mar 20
BVIC.L	Britvic	1.49	2,556	2.2	7.6	30	-6	0.8	Mar 20
KO	Coca-cola Co	1.39	187,325	5.9	28.4	23.3	4	0.8	Mar 20
MNST	Monster Beverage Corporation	1.19	38,621	8.3	33.0	23.5	10	1.0	Mar 20
CCL.AX	Coca-Cola Amatil Ltd	1.18	4,296	1.3	8.5	45.9	6	0.9	Dec 19
KOF	Coca-cola Femsa S.a.b De Cv	1.15	71,299	7.4	42.4	30	0	0.9	Mar 20
PEP	Pepsico Inc	1.08	186,036	3.1	31.1	21.1	6	0.8	Mar 20
KDP	Keurig Dr Pepper	1.07	40,284	4.7	29	23.5	5	0.7	Mar 20
PRMW	Primo Water Corporation	0.69	1,894	1.6	12.2	10.8	-14	1.2	Mar 20
BAG.L	A.G. Barr Plc	0.68	650	2.8	4.5	30	-6	0.7	Jan 20
FIZZ	National Beverage Corp.	0.66	3,059	2.9	27.5	18.4	4	0.9	Apr 20
CCH.L	Coca Cola HBC AG	0.59	9,194	1.7	20.1	30	4	0.7	Dec 19
COKE	Coca-cola Bottling Co. Consoli	0.58	2,083	0.6	18.9	10.9	6	0.9	Mar 20
FMX	Fomento Economico Mexicano SAB	0.56	12,755	0.8	59	16.9	4	0.9	Mar 20