Rational Investing

	Total Market Capitalization of All Firms	$103,114 mm
	Average Market Capitalization	$17,186 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.9
	Standard Deviation of MM Ratio	0.3
	Average Beta	1.3
	Average EV To Revenue	4.9
	Average EV To EBITDAM	18.6
	Average Price To Free Cash Flow	17.6

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
BHC	Bausch Health	1.42	7,083	4.1	6.1	16.0	2	1.2	Mar 20
BHC.TO	Bausch Health Companies Inc	0.99	7,106	4.0	8.4	14.7	2	1.2	Mar 20
BMRN	Biomarin Pharmaceutical Inc.	0.83	21,426	10.9	63.2	45.9	20	1.1	Mar 20
ENDP	Endo Pharmaceuticals Holdings	0.78	801	3.5	2	13.2	6	1.5	Mar 20
BAYN.DE	BAYER AG	0.59	61,783	2.5	8.1	9.7	-1	1.1	Mar 20
UTHR	United Therapeutics Corp	0.56	4,915	4.2	17.7	11.9	-6	1.6	Jun 20