Rational Investing

	Total Market Capitalization of All Firms	$88,659 mm
	Average Market Capitalization	$14,776 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.7
	Standard Deviation of MM Ratio	0.2
	Average Beta	1.1
	Average EV To Revenue	2.9
	Average EV To EBITDAM	11.6
	Average Price To Free Cash Flow	10.1

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
PBH	Prestige Brands Holdings Inc.	1.13	1,945	3.8	9.8	11.0	2	0.9	Dec 19
AGN	Allergan PLC	0.79	57,598	4.8	8.6	11.3	5	1.1	Dec 19
MYL	Mylan N.V.	0.72	7,082	1.7	5.0	7.6	2	1.6	Dec 19
PRGO	Perrigo Co.	0.66	6,033	1.7	13.1	10.0	12	1.2	Dec 19
RDY	Dr Reddy Laboratories Ltd	0.60	6,825	2.9	20.5	19.4	14	0.2	Dec 19
TEVA	Teva Pharmaceutical Industries	0.58	9,177	2.3	3.5	10.3	1	1.5	Dec 19