Rational Investing

	Total Market Capitalization of All Firms	83215 mm
	Average Market Capitalization	4895 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.17
	Standard Deviation of MM Ratio	0
	Average Beta	1.12
	Average EV To Revenue	1.26
	Average Price To Free Cash Flow	754.82

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	% Growth	Beta	As Of
BMS	Bemis Co Inc	2.5	4,290	1.4	16.6	1	0.87	Sep 18
5901	Toyo Seikan Kaisha Ltd	2.3	4,843	0.3	31.4	1	1.03	Sep 18
SEE	Sealed Air Corp	1.6	7,059	2.1	26.0	10	1.08	Sep 18
7947	FP Corp	1.5	2,573	0.5	163.9	3	0.50	Sep 18
BLL	Ball Corp	1.5	17,325	2.2	17.5	5	0.79	Sep 18
SLGN	Silgan Holdings Inc.	1.5	2,857	1.2	29.3	12	0.74	Sep 18
OI	Owens-illinois Inc.	1.2	3,091	1.3	7.5	1	1.41	Sep 18
CCK	Crown Holdings Inc.	1.0	6,444	1.4	-1.6	16	1.46	Sep 18
ARD	Ardagh Group SA	0.9	2,708	1.1	6.9	22	1.03	Sep 18
ESNT.L	ESSENTRA PLC	0.9	1,217	1.4	1255.2	5	1.47	Jun 18
TUP	Tupperware Brands Corporation	0.9	1,910	1.2	13.9	-2	1.16	Sep 18
BERY	Berry Plastics Group Inc	0.8	6,568	1.5	18.9	4	1.08	Sep 18
GEF	Greif Inc	0.8	1,921	0.7	9.6	1	1.54	Oct 18
PKG	Packaging Corp. Of America	0.8	8,450	1.5	13.2	13	1.78	Sep 18
RPC.L	RPC Group PLC	0.7	3,798	1.3	9039.4	11	0.72	Sep 18
GPK	Graphic Packaging Holding Comp	0.5	3,616	1.1	18.8	26	1.31	Sep 18
SMDS.L	Ds Smith Plc	0.4	4,545	1.1	1409.0	5	1.05	Oct 18