Rational Investing

	Total Market Capitalization of All Firms	113932 mm
	Average Market Capitalization	7595 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.09
	Standard Deviation of MM Ratio	0
	Average Beta	1.06
	Average EV To Revenue	0.40
	Average Price To Free Cash Flow	14.72

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
DDS	Dillards Inc	1.7	2,026	0.4	15.1	-2	1.12	Jul 19
KSS	Kohls Corp	1.7	9,640	0.7	7.1	-4	1.07	Jul 19
3099	Isetan Mitsukoshi Holdings Ltd	1.5	3,756	0.1	22.4	4	1.10	Jun 19
WALMEXV.MX	Wal Mart de Mexico SAB de CV	1.4	48,936	0.1	38.3	6	0.75	Jun 19
3086	J.front Retailing Co.,ltd	1.3	3,596	0.5	7.5	0	1.44	Aug 19
8242	H2O RETAILING CORPORATION	1.1	1,445	0.2	-23.8	4	1.11	Sep 19
8267	Aeon Co.,ltd.	1.0	18,604	0.3	-9.8	2	0.80	Aug 19
8273	Izumi Co Ltd.	1.0	2,926	0.2	22.5	4	0.94	Aug 19
DIA.MC	DIA	1.0	328	0.3	8.4	1	1.16	Dec 18
8233	Takashimaya Company, Limited	0.9	2,153	0.3	14.8	7	1.01	Aug 19
W	Wayfair Inc.	0.9	7,671	1.1	-9.7	33	1.76	Sep 19
M	Macy`s, Inc.	0.8	5,194	0.4	5.0	-1	0.63	Jul 19
DEB.L	Debenhams	0.6	28	0.2	-94.6	1	0.96	Aug 18
QRTEA	Qurate Retail Group, Inc	0.6	4,425	0.8	4.4	2	1.18	Jun 19
023530.KS	Lotte Shopping Company Limited	0.5	3,206	0.4	16.4	1	0.80	Jun 19