Rational Investing

	Total Market Capitalization of All Firms	$417,163 mm
	Average Market Capitalization	$23,176 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.4
	Standard Deviation of MM Ratio	0.6
	Average Beta	1.2
	Average EV To Revenue	4.8
	Average EV To EBITDAM	28.0
	Average Price To Free Cash Flow	50.5

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
QSR	Restaurant Brands Internationa	2.27	17,091	6.0	32.6	18.5	-14	1.3	Jun 20
SBUX	Starbucks Corp	2.16	109,977	5.8	90.8	30	-21	0.8	Jun 20
CMG	Chipotle Mexican Grill, Inc.	2.01	37,106	6.6	94.7	30	1	1.4	Jun 20
EAT	Brinker International Inc.	1.95	1,678	1.1	44.8	30	-16	2.6	Jun 20
DNKN	Dunkin Brands Group Inc	1.85	7,304	8.6	49.0	34.6	-12	1.0	Jun 20
CAKE	Cheesecake Factory Inc	1.82	1,479	1.0	32.7	30	-20	1.6	Jun 20
CBRL	Cracker Barrel Old Country Sto	1.69	3,005	2.5	99	30	-28	1.3	Jul 20
DPZ	Dominos Pizza Inc.	1.39	16,198	4.9	45.1	30.6	13	0.7	Sep 20
QSR.TO	Restaurant Brands Internationa	1.26	17,037	6.0	45.2	21.9	-13	1.3	Jun 20
DRI	Darden Restaurants Inc	1.23	12,240	2.2	50.3	33.1	-23	1.3	Aug 20
ARCO	Arcos Dorados Holding Inc	1.21	872	0.8	4.1	30	-33	1.6	Jun 20
MCD	Mcdonalds Corp	0.97	175,391	11.9	39.4	30.6	-16	0.7	Jun 20
PZZA	Papa Johns International Inc	0.90	2,439	1.6	46.2	24.2	11	1.1	Jun 20
DIN	Dine Brands Global, Inc.	0.88	1,013	3.8	57.7	33.4	-29	1.7	Jun 20
WING	Wingstop Inc.	0.81	3,719	15.6	92.5	30	30	1.0	Jun 20
2702	McDonalds Holdings Co (Japan)	0.68	6,429	0.0	61.1	22.8	1	0.6	Jun 20
DOM.L	DOMINOS PIZZA GROUP PLC	0.55	1,922	4.6	3.2	30	-6	0.9	Jun 20
JACK	Jack In The Box Inc.	0.54	2,264	3.5	21.3	15.3	6	1.5	Jun 20