Rational Investing

	Total Market Capitalization of All Firms	73336 mm
	Average Market Capitalization	12223 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.82
	Standard Deviation of MM Ratio	0
	Average Beta	1.00
	Average EV To Revenue	0.08
	Average Price To Free Cash Flow	14.85

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
9987	Suzuken Co Ltd	1.2	4,592	0.0	13.2	11	0.76	Sep 19
MCK	Mckesson Corp	0.9	26,973	0.2	-31.6	7	1.10	Sep 19
ABC	Amerisourcebergen Corporation	0.8	18,458	0.1	16.5	7	0.97	Sep 19
CAH	Cardinal Health Inc	0.8	16,170	0.2	-12.3	7	1.30	Sep 19
7459	MediPal Holdings Corporation	0.6	5,342	0.0	-17.7	7	0.94	Sep 19
8129	Toho Holdings Co Ltd	0.6	1,801	0.0	-35.2	9	0.94	Sep 19