Rational Investing

	Total Market Capitalization of All Firms	103519 mm
	Average Market Capitalization	5448 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.09
	Standard Deviation of MM Ratio	0
	Average Beta	1.09
	Average EV To Revenue	1.42
	Average Price To Free Cash Flow	1123.68

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
SMDS.L	Ds Smith Plc	1.8	6,335	1.5	13913.3	3	1.05	Apr 19
CCK	Crown Holdings Inc.	1.7	10,263	1.6	-28.1	6	1.48	Sep 19
PKG	Packaging Corp. Of America	1.5	10,617	1.9	16.3	0	1.61	Sep 19
BLL	Ball Corp	1.4	22,140	2.6	25.2	0	0.75	Sep 19
SLGN	Silgan Holdings Inc.	1.4	3,402	1.3	13.9	1	0.80	Sep 19
ESNT.L	ESSENTRA PLC	1.3	1,457	1.8	2619.9	0	1.51	Jun 19
7947	FP Corp	1.2	2,704	0.5	41.2	3	0.50	Sep 19
ATR	Aptargroup Inc.	1.2	7,074	2.8	32.7	10	0.74	Sep 19
SEE	Sealed Air Corp	1.2	5,923	2.0	16.8	4	1.03	Sep 19
OI	Owens-illinois Inc.	1.1	1,576	1.1	5.2	0	1.49	Sep 19
BMS	Bemis Co Inc	1.0	5,222	1.3	26.7	-2	1.12	Mar 19
5901	Toyo Seikan Kaisha Ltd	0.8	3,615	0.3	13.9	4	1.04	Sep 19
ARD	Ardagh Group SA	0.8	4,462	1.6	8.7	-13	0.99	Sep 19
BERY	Berry Plastics Group Inc	0.8	6,212	1.7	-29.8	18	1.22	Sep 19
GEF	Greif Inc	0.8	2,081	0.9	93.6	18	1.36	Oct 19
GPK	Graphic Packaging Holding Comp	0.7	4,890	1.2	21.8	7	1.33	Sep 19
RPC.L	RPC Group PLC	0.6	4,235	1.4	-73196.5	10	0.87	Sep 18
TCL.A.TO	Transcontinental Inc	0.6	945	0.7	-27.0	26	0.90	Apr 19
TUP	Tupperware Brands Corporation	0.4	368	0.9	6.0	-8	0.94	Sep 19