Rational Investing

	Total Market Capitalization of All Firms	303200 mm
	Average Market Capitalization	21657 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.73
	Standard Deviation of MM Ratio	0
	Average Beta	1.69
	Average EV To Revenue	3.63
	Average Price To Free Cash Flow	151.78

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
RIO	Rio Tinto Plc	1.2	87,149	2.7	9.9	7	1.32	Jun 18
SCCO	Southern Copper Corp.	1.1	29,595	4.8	17.6	12	0.66	Jun 18
LIF.TO	Labrador Iron Ore Royalty Corp	1.0	1,366	26.8	38.5	-68	2.64	Jun 18
GMKN.ME	GMK Noril`skiy nikel` OAO	0.8	27,505	3.1	869.2	28	1.07	Jun 18
RIO.AX	Rio Tinto Limited	0.8	98,927	2.9	17.3	11	0.96	Dec 17
5713	SUMITOMO METAL MINING CO LTD	0.6	9,306	0.4	18.8	13	1.07	Jun 18
FCX	Freeport Mcmoran Copper & Gold	0.6	17,394	1.5	4.5	33	2.17	Jun 18
KAZ.L	KAZ Minerals PLC	0.6	2,738	2.5	553.4	71	2.78	Jun 18
NHY.OL	Norsk Hydro	0.6	10,623	0.9	111.1	47	1.04	Jun 18
RUS.TO	Russel Metals inc	0.6	1,175	0.4	11.1	22	1.55	Jun 18
VED.L	Vedanta Resources Plc	0.6	3,027	1.0	301.6	16	1.47	Mar 18
5707	Toho Zinc Co., Ltd	0.5	531	0.4	10.8	5	1.32	Jun 18
BOL.ST	Boliden AB	0.5	7,171	0.2	9.4	19	1.20	Jun 18
FM.TO	First Quantum Minerals Limited	0.5	6,692	3.3	-29.0	27	4.44	Jun 18