Rational Investing

	Total Market Capitalization of All Firms	310146 mm
	Average Market Capitalization	22153 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.91
	Standard Deviation of MM Ratio	0
	Average Beta	1.62
	Average EV To Revenue	2.18
	Average Price To Free Cash Flow	169.88

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
FM.TO	First Quantum Minerals Limited	1.9	6,653	3.7	-8.7	22	3.89	Sep 18
RIO	Rio Tinto Plc	1.3	92,618	2.8	9.4	7	1.24	Jun 18
5707	Toho Zinc Co., Ltd	1.0	422	0.5	-293.7	-18	1.41	Sep 18
BOL.ST	Boliden AB	1.0	6,452	0.2	7.9	12	1.33	Sep 18
SCCO	Southern Copper Corp.	1.0	24,748	4.3	15.5	7	0.72	Sep 18
GMKN.ME	GMK Noril`skiy nikel` OAO	0.9	31,692	3.5	944.2	28	1.08	Jun 18
5713	SUMITOMO METAL MINING CO LTD	0.8	8,066	0.4	12.6	7	1.10	Sep 18
FCX	Freeport Mcmoran Copper & Gold	0.8	17,553	1.6	7.5	22	2.15	Sep 18
RIO.AX	Rio Tinto Limited	0.8	103,692	3.0	17.3	11	0.96	Dec 17
KAZ.L	KAZ Minerals PLC	0.7	3,096	2.6	531.1	71	2.59	Jun 18
LIF.TO	Labrador Iron Ore Royalty Corp	0.6	1,154	6.3	8.7	16	2.10	Sep 18
NHY.OL	Norsk Hydro	0.6	9,897	0.3	-29.8	55	1.10	Sep 18
RUS.TO	Russel Metals inc	0.6	1,106	0.4	12.9	33	1.49	Sep 18
VED.L	Vedanta Resources Plc	0.6	2,998	1.0	301.6	16	1.47	Mar 18