Rational Investing

	Total Market Capitalization of All Firms	$496,707 mm
	Average Market Capitalization	$35,479 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.7
	Standard Deviation of MM Ratio	0.2
	Average Beta	0.8
	Average EV To Revenue	2.3
	Average EV To EBITDAM	19.4
	Average Price To Free Cash Flow	697.4

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
BAG.L	A.G. Barr Plc	1.04	653	2.5	1775.1	30	-5	0.7	Jul 19
COKE	Coca-cola Bottling Co. Consoli	1.02	2,669	0.8	-24.0	30	11	0.7	Dec 17
2593	ITO EN, LTD.	0.93	4,660	0.2	20.8	16.0	2	0.5	Jan 20
CCL.AX	Coca-Cola Amatil Ltd	0.93	3,979	1.3	15.2	14.1	3	1.0	Jun 19
MNST	Monster Beverage Corporation	0.87	29,473	6.2	31.2	17.6	13	1.1	Dec 19
FIZZ	National Beverage Corp.	0.85	1,972	1.9	19.1	13.1	1	1.2	Jan 20
COT	Cott Corp.	0.81	1,175	1.0	13.2	12.2	5	0.8	Sep 19
PEP	Pepsico Inc	0.71	174,653	2.9	31.9	19.6	7	0.6	Dec 19
KOF	Coca-cola Femsa S.a.b De Cv	0.67	64,646	6.4	249.7	30	6	0.7	Dec 19
BVIC.L	Britvic	0.65	2,096	1.7	1376.7	30	5	0.9	Sep 19
FMX	Fomento Economico Mexicano SAB	0.52	12,420	0.7	9.0	5.6	12	0.8	Dec 19
KO	Coca-cola Co	0.51	186,984	5.2	21.7	18.7	19	0.8	Dec 19
2579	Coca-Cola Bottlers Japan Holdi	0.48	3,909	0.2	7.5	4.5	8	0.7	Dec 19
CCH.L	Coca Cola HBC AG	0.37	7,418	1.4	5495.3	30	11	1.1	Dec 19