Rational Investing

	Total Market Capitalization of All Firms	$80,233 mm
	Average Market Capitalization	$13,372 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.8
	Standard Deviation of MM Ratio	0.3
	Average Beta	0.7
	Average EV To Revenue	0.1
	Average EV To EBITDAM	25.9
	Average Price To Free Cash Flow	56.3

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
8129	Toho Holdings Co Ltd	1.38	1,095	0.0	99	40	-3	0.5	Mar 21
CAH	Cardinal Health Inc	0.98	17,130	0.2	8.8	10.9	2	1.1	Mar 21
7459	MediPal Holdings Corporation	0.87	4,150	0.0	99	40	-1	0.7	Mar 21
9987	Suzuken Co Ltd	0.80	2,848	0.0	99	40	-3	0.5	Mar 21
MCK	Mckesson Corp	0.62	30,705	0.2	16.8	12.2	-4	0.9	Mar 21
ABC	Amerisourcebergen Corporation	0.51	24,305	0.1	15.4	12.1	7	0.5	Mar 21