Rational Investing

	Total Market Capitalization of All Firms	34292 mm
	Average Market Capitalization	2858 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.90
	Standard Deviation of MM Ratio	0
	Average Beta	1.24
	Average EV To Revenue	2.02
	Average Price To Free Cash Flow	19.76

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
EVC	Entravision Communications Cor	1.3	436	2.4	25.8	12	1.42	Jun 18
SBGI	Sinclair Broadcast Group Inc	1.2	2,659	2.3	6.7	7	1.42	Jun 18
CETV	Central European Media Enterpr	1.1	509	3.0	15.0	-6	1.29	Jun 18
MMT.PA	Metropole Television SA	1.1	2,627	1.8	20.4	10	0.86	Jun 18
9401	Tokyo Broadcasting System Hold	1.0	3,751	0.1	19.9	2	0.95	Jun 18
NXST	Nexstar Broadcasting Group Inc	1.0	3,624	3.7	-3.2	17	1.78	Jun 18
GTN	Gray Television Inc.	0.9	996	3.1	74.4	6	2.31	Jun 18
TRCO	Tribune Media Co	0.9	3,388	3.4	7.7	7	1.34	Jun 18
9404	Nippon Television Holdings Inc	0.8	4,399	0.1	16.6	2	0.94	Jun 18
9412	Sky Perfect Jsat Hldg Inc	0.6	1,598	0.6	6.1	6	0.50	Jun 18
TFI.PA	Television Francaise 1 SA	0.6	2,131	1.1	10.0	7	0.83	Jun 18
TV	Grupo Televisa Sa	0.5	8,175	2.8	14.8	14	1.24	Jun 18