Rational Investing

	Total Market Capitalization of All Firms	57558 mm
	Average Market Capitalization	6395 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.95
	Standard Deviation of MM Ratio	0
	Average Beta	1.10
	Average EV To Revenue	2.10
	Average Price To Free Cash Flow	262.32

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
SGA	Saga Communications Inc.	1.4	185	1.7	8.4	-1	1.03	Mar 19
SALM	Salem Communications Corp.	1.3	89	1.3	6.0	0	1.67	Sep 18
PSM.DE	Prosiebensat.1 Media Ag	1.1	3,606	1.6	7.8	9	0.94	Sep 19
ETM	Entercom Communications Corp	1.0	693	2.1	-1.6	15	1.34	Sep 19
ITV.L	Itv Plc	1.0	7,575	2.8	1527.3	-1	1.04	Jun 19
SIRI	Sirius XM holdings	1.0	31,606	5.3	-17.7	28	1.02	Sep 19
4676	Fuji Media Holdings Inc	0.9	3,231	0.4	16.6	11	0.83	Sep 19
TGNA	Tegna Inc	0.9	3,343	2.8	-11.7	5	1.38	Sep 19
RRTL.DE	RTL Group S.A.	0.3	7,230	1.1	7.8	6	0.66	Dec 18