Rational Investing

	Total Market Capitalization of All Firms	$100,519 mm
	Average Market Capitalization	$14,360 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.1
	Standard Deviation of MM Ratio	0.6
	Average Beta	1.2
	Average EV To Revenue	3.2
	Average EV To EBITDAM	14.6
	Average Price To Free Cash Flow	12.8

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
RDY	Dr Reddy Laboratories Ltd	2.24	11,396	4.7	29.2	28.9	1	0.3	Sep 20
PRGO	Perrigo Co.	1.47	5,905	1.8	10.9	11.7	6	1.2	Sep 20
ANIP	ANI Pharmaceuticals Inc	1.35	383	2.7	12.7	14.5	4	1.8	Sep 19
AGN	Allergan PLC	1.00	58,871	4.9	15.8	17.0	3	1.2	Mar 20
TEVA	Teva Pharmaceutical Industries	0.67	13,077	2.4	4.8	10.1	5	1.5	Sep 20
PBH	Prestige Brands Holdings Inc.	0.61	1,966	3.8	11.2	11.9	2	0.8	Sep 20
MYL	Mylan N.V.	0.59	8,922	1.9	4.9	8.4	3	1.4	Sep 20