Rational Investing

Education Training Services

	Total Market Capitalization of All Firms	22225 mm
	Average Market Capitalization	2778 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.05
	Standard Deviation of MM Ratio	0
	Average Beta	0.92
	Average EV To Revenue	2.34
	Average Price To Free Cash Flow	18.67

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
UTI	Universal Technical Institute	1.6	95	1.4	-3.2	1	1.83	Sep 18
EDU	New Oriental Education & Techn	1.2	10,145	3.1	22.5	34	1.22	Aug 18
STRA	Strayer Education Inc	1.1	2,301	5.5	-4.2	14	1.22	Sep 18
TAL	TAL Education Group	1.1	2,483	1.1	31.8	40	0.78	Aug 18
ATGE	Adtalem Global Education Inc	1.0	2,981	3.0	16.7	-13	0.77	Sep 18
CPLA	Capella Education Co.	1.0	1,214	2.7	17.7	3	0.36	Jun 18
9783	Benesse Corporation	0.8	2,512	0.3	12.3	2	0.50	Sep 18
APEI	American Public Education, Inc	0.7	494	1.7	11.0	0	0.66	Sep 18