Rational Investing

	Total Market Capitalization of All Firms	$645,998 mm
	Average Market Capitalization	$43,067 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.1
	Standard Deviation of MM Ratio	0.2
	Average Beta	0.9
	Average EV To Revenue	3.6
	Average EV To EBITDAM	23.6
	Average Price To Free Cash Flow	28.4

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.	1.49	5,826	0.1	43.6	25.5	-2	0.5	Oct 20
PRMW	Primo Water Corporation	1.35	2,217	1.6	15.5	10.6	-9	1.3	Sep 20
KO	Coca-cola Co	1.28	207,760	6.7	44.4	27.2	0	0.6	Sep 20
MNST	Monster Beverage Corporation	1.25	49,819	11.9	46.5	32.7	0	1.1	Sep 20
BVIC.L	Britvic	1.12	2,885	2.3	8	30	13	0.8	Sep 20
FIZZ	National Beverage Corp.	1.11	4,136	3.8	29.3	21.1	9	1.4	Oct 20
FMX	Fomento Economico Mexicano SAB	1.08	27,105	1.6	75.8	20.3	-11	0.9	Sep 20
KOF	Coca-cola Femsa S.a.b De Cv	1.08	78,943	9.4	47	30	-13	0.7	Sep 20
CCH.L	Coca Cola HBC AG	1.05	11,369	2.2	19.0	30	-3	1.3	Jun 20
PEP	Pepsico Inc	1.05	198,203	3.3	30.2	20.8	5	0.6	Sep 20
CCL.AX	Coca-Cola Amatil Ltd	0.86	7,223	2.0	13	24.9	-2	0.9	Jun 20
BAG.L	A.G. Barr Plc	0.83	786	3.3	5.1	30	-5	0.7	Jul 20
COKE	Coca-cola Bottling Co. Consoli	0.80	2,383	0.7	15.1	8.9	6	1.0	Sep 20
2579	Coca-Cola Bottlers Japan Holdi	0.74	3,058	0.7	7.7	23.5	0	0.7	Sep 20
KDP	Keurig Dr Pepper	0.66	44,285	5.1	25.6	19.2	5	0.7	Sep 20