Rational Investing

	Total Market Capitalization of All Firms	494043 mm
	Average Market Capitalization	32936 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.22
	Standard Deviation of MM Ratio	0
	Average Beta	0.82
	Average EV To Revenue	2.98
	Average Price To Free Cash Flow	624.32

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
BAG.L	A.G. Barr Plc	1.5	1,249	4.5	2772.0	1	0.66	Jul 18
KO	Coca-cola Co	1.5	193,216	7.3	24.5	2	0.54	Dec 18
2593	ITO EN, LTD.	1.4	4,328	0.2	258.3	4	0.50	Jan 19
DPS	Dr Pepper Snapple Group, Inc.	1.4	30,400	5.0	24.7	5	0.82	Dec 17
PEP	Pepsico Inc	1.4	164,879	3.0	31.8	0	0.66	Dec 18
BVIC.L	Britvic	1.3	3,301	2.6	2082.1	5	0.66	Sep 18
COKE	Coca-cola Bottling Co. Consoli	1.3	2,119	0.7	-12.6	11	0.48	Dec 17
FIZZ	National Beverage Corp.	1.3	2,731	2.6	21.4	7	1.34	Jan 19
MNST	Monster Beverage Corporation	1.2	34,244	8.0	32.9	13	1.48	Dec 18
CCH.L	Coca Cola HBC AG	1.1	12,637	2.1	2796.3	2	0.82	Dec 18
KOF	Coca-cola Femsa S.a.b De Cv	1.1	13,048	1.7	14.9	8	0.66	Dec 18
SODA	Sodastream International ltd	1.0	3,030	4.4	27.5	26	1.46	Jun 18
2579	Coca-Cola Bottlers Japan Holdi	0.9	5,146	0.2	-28.3	0	0.49	Dec 18
CCL.AX	Coca-Cola Amatil Ltd	0.9	4,484	1.3	14.2	3	0.87	Jun 18
FMX	Fomento Economico Mexicano SAB	0.9	19,230	1.1	15.6	0	0.81	Dec 18