Rational Investing

	Total Market Capitalization of All Firms	$72,435 mm
	Average Market Capitalization	$12,073 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.7
	Standard Deviation of MM Ratio	0.1
	Average Beta	0.7
	Average EV To Revenue	0.1
	Average EV To EBITDAM	27.6
	Average Price To Free Cash Flow	76.6

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
7459	MediPal Holdings Corporation	0.91	4,985	0.1	99	30	-1	0.8	Jun 20
CAH	Cardinal Health Inc	0.76	13,654	0.1	45.8	30	1	1.0	Jun 20
9987	Suzuken Co Ltd	0.74	4,072	0.0	99	30	-3	0.6	Jun 20
8129	Toho Holdings Co Ltd	0.73	1,713	0.1	99	30	-2	0.6	Jun 20
MCK	Mckesson Corp	0.60	28,115	0.1	99	30	3	0.8	Jun 20
ABC	Amerisourcebergen Corporation	0.59	19,896	0.1	17.5	15.4	4	0.5	Jun 20