Rational Investing

	Total Market Capitalization of All Firms	$40,133 mm
	Average Market Capitalization	$3,648 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.0
	Standard Deviation of MM Ratio	0.3
	Average Beta	1.4
	Average EV To Revenue	1.9
	Average EV To EBITDAM	13.4
	Average Price To Free Cash Flow	7.7

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
PSM.DE	Prosiebensat.1 Media Ag	1.58	4,988	2.0	14.5	16.3	4	1.5	Mar 21
EVC	Entravision Communications Cor	1.52	335	2.0	5.5	22.3	-3	1.0	Mar 19
TV	Grupo Televisa Sa	1.40	7,907	3.1	14.2	12.9	3	1.1	Mar 21
TFI.PA	Television Francaise 1 SA	1.03	2,134	1.1	8.4	6.8	4	1.1	Mar 21
9412	Sky Perfect Jsat Hldg Inc	1.01	1,143	0.7	9.1	13.9	1	0.9	Mar 21
ITV.L	Itv Plc	1.01	7,452	2.9	2	40	9	1.8	Dec 20
9404	Nippon Television Holdings Inc	0.89	3,108	0.1	10.2	7.8	-4	0.9	Mar 21
SBGI	Sinclair Broadcast Group Inc	0.77	1,661	2.3	2.2	8.6	5	1.6	Mar 21
MMT.PA	Metropole Television SA	0.72	2,630	2.0	8.6	4.8	11	1.3	Dec 20
NXST	Nexstar Broadcasting Group Inc	0.70	6,779	2.9	6.1	8.0	10	1.8	Mar 21
GTN	Gray Television Inc.	0.44	1,996	2.2	3.9	6.6	13	1.9	Mar 21