Rational Investing

	Total Market Capitalization of All Firms	80858 mm
	Average Market Capitalization	4756 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	0.90
	Standard Deviation of MM Ratio	0
	Average Beta	1.08
	Average EV To Revenue	1.22
	Average Price To Free Cash Flow	875.18

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
BLL	Ball Corp	1.3	16,076	2.1	18.5	8	0.86	Jun 18
SEE	Sealed Air Corp	1.3	6,098	1.9	13.2	12	1.20	Jun 18
5901	Toyo Seikan Kaisha Ltd	1.1	4,262	0.2	18.7	2	1.21	Jun 18
GEF	Greif Inc	1.1	2,261	0.9	11.6	9	1.28	Jul 18
ARD	Ardagh Group SA	1.0	3,658	1.3	9.9	12	0.82	Jun 18
BMS	Bemis Co Inc	1.0	4,164	1.4	14.3	3	0.93	Jun 18
RPC.L	RPC Group PLC	1.0	4,119	1.3	10431.4	14	0.72	Mar 18
ESNT.L	ESSENTRA PLC	0.9	1,205	1.4	1241.8	5	1.45	Jun 18
OI	Owens-illinois Inc.	0.9	2,921	1.2	8.5	4	1.40	Jun 18
PKG	Packaging Corp. Of America	0.9	8,234	1.5	15.1	14	1.74	Jun 18
TUP	Tupperware Brands Corporation	0.9	1,591	1.0	11.4	-1	1.32	Jun 18
7947	FP Corp	0.8	2,359	0.5	72.1	1	0.50	Jun 18
SLGN	Silgan Holdings Inc.	0.8	2,883	1.1	31.8	16	0.66	Jun 18
BERY	Berry Plastics Group Inc	0.7	5,575	1.4	14.6	12	1.15	Jun 18
CCK	Crown Holdings Inc.	0.7	6,144	1.2	-1.7	27	1.30	Jun 18
GPK	Graphic Packaging Holding Comp	0.5	3,942	1.1	13.9	34	1.07	Jun 18
SMDS.L	Ds Smith Plc	0.4	5,365	1.1	2076.1	19	0.74	Apr 18