Rational Investing

	Total Market Capitalization of All Firms	267463 mm
	Average Market Capitalization	53493 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.22
	Standard Deviation of MM Ratio	0
	Average Beta	1.16
	Average EV To Revenue	2.31
	Average Price To Free Cash Flow	14.48

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
SJR	Shaw Communications, Inc.	2.0	10,423	2.8	18.6	7	0.78	Nov 19
DISH	Dish Network Corp	1.2	17,261	2.4	14.5	1	1.31	Sep 19
DISCA	Discovery Holding Co.	1.1	17,023	2.8	8.3	14	1.54	Sep 19
0880.HK	SJM Holdings Limited	1.0	7,164	0.7	-25.4	9	1.12	Jun 19
CMCSA	Comcast Corp	0.9	215,593	3.0	16.5	17	1.05	Sep 19