Rational Investing

	Total Market Capitalization of All Firms	$116,191 mm
	Average Market Capitalization	$19,365 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.9
	Standard Deviation of MM Ratio	0
	Average Beta	1.1
	Average EV To Revenue	4.4
	Average Price To Free Cash Flow	18.5

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
BAYN.DE	BAYER AG	1.3	77,378	3.0	-12.7	9	1.1	Sep 19
BHC	Bausch Health	1.2	9,993	4.0	4.6	3	0.9	Sep 19
BMRN	Biomarin Pharmaceutical Inc.	0.9	15,427	9.7	74.2	13	1.3	Sep 19
VRX	Valeant Pharmaceuticals Intern	0.6	8,140	3.8	4.4	5	0.8	Mar 18
ENDP	Endo Pharmaceuticals Holdings	0.5	1,339	3.3	1.4	0	1.5	Sep 19
UTHR	United Therapeutics Corp	0.5	3,914	2.5	7.7	1	1.0	Sep 19