Rational Investing

	Total Market Capitalization of All Firms	320173 mm
	Average Market Capitalization	21345 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.07
	Standard Deviation of MM Ratio	0
	Average Beta	1.63
	Average EV To Revenue	2.15
	Average Price To Free Cash Flow	75.75

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
ACA.L	Acacia Mining PLC	1.7	1,265	3.7	-234.6	14	0.85	Dec 17
FM.TO	First Quantum Minerals Limited	1.7	6,218	3.9	-42.4	-8	4.25	Jun 19
SCCO	Southern Copper Corp.	1.4	29,159	4.7	18.2	7	0.95	Sep 19
RUS.TO	Russel Metals inc	1.3	1,078	0.4	7.8	0	1.39	Jun 19
BOL.ST	Boliden AB	1.2	7,324	0.2	13.7	1	1.61	Sep 19
5713	SUMITOMO METAL MINING CO LTD	1.1	9,184	0.4	8.6	0	1.23	Sep 19
FCX	Freeport Mcmoran Copper & Gold	1.1	16,189	2.1	8.9	-2	2.25	Jun 19
5707	Toho Zinc Co., Ltd	1.0	258	0.5	12.8	-7	1.43	Mar 19
LIF.TO	Labrador Iron Ore Royalty Corp	1.0	1,118	3.5	5.7	146	2.12	Jun 19
RIO.AX	Rio Tinto Limited	1.0	103,461	2.7	13.0	7	1.03	Jun 19
GMKN.ME	GMK Noril`skiy nikel` OAO	0.9	43,279	3.7	478.1	18	1.18	Dec 18
KAZ.L	KAZ Minerals PLC	0.9	2,885	2.7	-746.9	7	2.29	Jun 19
NHY.OL	Norsk Hydro	0.7	7,724	0.2	34.5	1	1.10	Jun 19
RIO	Rio Tinto Plc	0.6	88,175	2.4	6.1	8	1.35	Jun 19
VED.L	Vedanta Resources Plc	0.6	2,856	1.0	301.6	16	1.47	Mar 18