Rational Investing

	Total Market Capitalization of All Firms	863585 mm
	Average Market Capitalization	30842 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.25
	Standard Deviation of MM Ratio	0
	Average Beta	1.13
	Average EV To Revenue	6.27
	Average Price To Free Cash Flow	448.61

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
CSL.AX	CSL Ltd.	2.2	94,400	10.7	172.7	9	1.02	Jun 19
GNS.L	Genus Plc	2.2	2,626	5.2	5796.0	10	0.95	Jun 19
CRL	Charles River Laboratories Hol	1.8	7,789	3.6	-55.6	17	1.15	Sep 19
HALO	Halozyme Therapeutics Inc	1.8	2,902	20.5	-49.6	2	1.64	Jun 19
ILMN	Illumina Inc.	1.6	47,734	13.4	40.1	10	1.03	Sep 19
IQV	IQVIA Holdings Inc	1.6	31,856	3.9	46.9	6	0.80	Jun 19
CBM	Cambrex Corp.	1.5	2,019	3.7	-15.0	18	2.01	Sep 19
QIA.DE	Qiagen NV	1.5	9,170	7.2	36.5	5	0.85	Jun 19
BIIB	Biogen Idec	1.4	55,356	4.2	11.5	8	1.08	Sep 19
UCB.BR	UCB SA	1.4	17,368	4.0	17.3	6	0.69	Jun 19
AMGN	Amgen Inc	1.3	147,294	7.5	14.8	1	1.10	Sep 19
LONN.SW	Lonza Group AG	1.3	28,282	5.8	61.3	2	1.15	Jun 19
QGEN	Qiagen Nv	1.3	8,254	6.6	28.5	5	0.93	Sep 19
VEC.L	Vectura Group PLC	1.2	772	4.3	1891.0	12	0.79	Dec 18
CELG	Celgene Corp	1.1	73,280	5.8	12.3	5	1.61	Dec 18
GILD	Gilead Sciences Inc	1.1	80,082	5.0	11.3	-4	1.11	Sep 19
REGN	Regeneron Pharmaceuticals Inc	1.1	41,577	5.3	13.9	19	1.13	Sep 19
VRTX	Vertex Pharmaceuticals Inc.	1.1	60,401	16.2	46.4	24	1.40	Sep 19
ALKS	Alkermes, Inc.	1.0	3,019	2.8	91.5	8	1.66	Sep 19
BTG.L	Btg Plc	1.0	4,248	5.5	2312.8	25	0.78	Sep 18
ERF.PA	Eurofins Scientific SE	1.0	9,470	2.8	-26.7	25	0.93	Jun 19
ICLR	Icon Plc	1.0	9,487	3.4	22.9	11	0.73	Sep 19
SHPG	Shire Plc	1.0	53,371	4.3	9.5	12	1.21	Sep 18
GEN.CO	Genmab A/S	0.8	14,636	3.5	54.8	39	1.18	Sep 19
PRAH	PRA Health Sciences Inc	0.8	6,971	2.5	19.5	12	1.09	Sep 19
ALXN	Alexion Pharmaceuticals Inc	0.7	25,400	5.7	14.8	20	1.60	Sep 19
INCY	Incyte Corp.	0.7	17,262	7.7	29.6	20	1.01	Sep 19
JAZZ	Jazz Pharmaceuticals plc	0.6	8,558	4.6	10.8	15	1.16	Sep 19