Rational Investing

	Total Market Capitalization of All Firms	$378,667 mm
	Average Market Capitalization	$21,037 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.4
	Standard Deviation of MM Ratio	0.5
	Average Beta	1.2
	Average EV To Revenue	4.6
	Average EV To EBITDAM	25.5
	Average Price To Free Cash Flow	44.1

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
CMG	Chipotle Mexican Grill, Inc.	2.49	33,112	5.9	87.9	30	1	1.2	Jun 20
MCD	Mcdonalds Corp	1.97	158,351	9.3	30.4	23.3	-2	0.7	Jun 20
SBUX	Starbucks Corp	1.88	95,709	4.0	35.9	25.1	1	0.8	Jun 20
QSR	Restaurant Brands Internationa	1.78	16,359	5.9	31.6	18.2	-14	1.3	Jun 20
DPZ	Dominos Pizza Inc.	1.69	16,401	5.2	49.2	34.1	9	0.7	Jun 20
CBRL	Cracker Barrel Old Country Sto	1.59	2,872	1.4	99	34.8	-20	1.0	Apr 20
WING	Wingstop Inc.	1.57	4,626	20.7	99	30	19	1.5	Mar 20
CAKE	Cheesecake Factory Inc	1.54	1,221	0.9	27	30	-20	1.4	Jun 20
QSR.TO	Restaurant Brands Internationa	1.54	16,348	5.9	44.1	21.5	-13	1.3	Jun 20
PZZA	Papa Johns International Inc	1.46	3,102	2.1	54.9	33.5	5	1.0	Mar 20
DNKN	Dunkin Brands Group Inc	1.28	5,922	7.4	42.2	31.2	-12	0.9	Jun 20
DOM.L	DOMINOS PIZZA GROUP PLC	0.84	2,166	4.8	3.6	30	0	1.0	Dec 19
DIN	Dine Brands Global, Inc.	0.81	939	3.7	53.5	32.4	-29	1.7	Jun 20
ARCO	Arcos Dorados Holding Inc	0.79	1,024	0.6	4.8	23.6	-7	1.6	Mar 20
2702	McDonalds Holdings Co (Japan)	0.75	6,692	0.0	64.8	24.1	1	0.5	Jun 20
EAT	Brinker International Inc.	0.71	1,376	0.8	23.3	11.0	5	2.1	Mar 20
DRI	Darden Restaurants Inc	0.65	10,398	1.3	23.3	11.2	4	1.3	Feb 20
JACK	Jack In The Box Inc.	0.49	2,051	3.3	19.3	14.3	6	1.6	Jun 20