Rational Investing

Specialized Health Services

	Total Market Capitalization of All Firms	$59,526 mm
	Average Market Capitalization	$7,441 mm
	Average Market to Model Ratio Weighted by Log of Market Cap	1.0
	Standard Deviation of MM Ratio	0.2
	Average Beta	1.0
	Average EV To Revenue	1.9
	Average EV To EBITDAM	22.7
	Average Price To Free Cash Flow	33.0

Ticker	Company Name	Market To Model	Market Cap ($ mm)	EV to Revenue	Price To FCF	EV/EBITDAM	% Growth	Beta	As Of
CRY	Cryolife Inc.	1.36	682	3.3	18.3	44.0	1	1.0	Mar 20
USPH	Us Physical Therapy Inc	1.36	949	2.1	74.3	22.7	0	1.2	Mar 20
PRSC	Providence Service Corp.	1.07	989	0.7	76.7	30	0	0.9	Mar 20
FMS	FRESENIUS MEDICAL CARE AG & CO	0.92	12,708	1.4	13.0	17.2	8	0.9	Mar 20
FME.DE	FRESENIUS MEDICAL CARE AG & CO	0.91	25,446	1.8	21.8	22.0	8	0.9	Mar 20
MD	Mednax Inc	0.85	1,469	0.9	9.4	11.6	-1	1.4	Mar 20
CHE	Chemed Corp.	0.82	7,571	3.6	37.4	24.4	11	0.8	Mar 20
DVA	Davita Inc.	0.68	9,712	1.5	12.7	9.8	3	1.2	Mar 20