|
Rational Investing
|
|
| | Long | Short | | Total Market Capitalization of All Firms (in million) | $599,333 | $0 | | Average Market Capitalization (in million) | $14,983 | 0 | | Average Market Cap Weighted Market to Model | 1.02 | 0 | | Average Beta | 1.19 | 0 | | Average Price To Revenue | 1.60 | 0 | | Average Price To Free Cash Flow | 29.97 | 0 | | Total Number of Firms | 40 | 0 |
|
| Ticker | Company | Sub Sector | Long /Short | Market To Model | Market Cap | Expected Returns | EV/ EBITDAM | % Growth | Beta | As of | | American Tower Corp | Wireless Tower | L | 1.5 | 18,954 | 5%     | 22.4 | 10 | 0.73 | Jun 10 | | Joy Global Inc. | Machinery - Con | L | 1.5 | 6,253 | 8%     | 9.41 | 9 | 1.97 | Jul 10 | | Target Corp | Discount, Varie | L | 1.4 | 37,749 | 11%     | 8.87 | 2 | 1.08 | Jul 10 | | Crown Castle Internationa | Wireless Tower | L | 1.3 | 11,726 | 8%     | 33.96 | 10 | 1.43 | Jun 10 | | Procter & Gamble Co | Cosmetics/Toile | L | 1.2 | 169,698 | 7%     | 12.15 | 3 | 0.66 | Jun 10 | | America Movil Sa De Cv | Wireless Commun | L | 1.1 | 94,501 | 9%     | 10.17 | 10 | 1.30 | Jun 10 | | Darden Restaurants Inc | Restaurants - D | L | 1.1 | 6,008 | 8%     | 10.28 | 1 | 0.97 | May 10 | | Waters Corp | Scientific Tech | L | 1.0 | 5,831 | 8%     | 14.17 | 4 | 1.11 | Jun 10 | | Hasbro Inc | Toys/Games | L | 1.0 | 5,827 | 9%     | 9.68 | 2 | 0.91 | Jun 10 | | Middleby Corp. | Diversified Mac | L | 1.0 | 1,060 | 12%     | 9.1 | 10 | 1.11 | Jun 10 | | Amr Corp | Airlines - Majo | L | 1.0 | 2,088 | 16%     | 9.18 | 15 | 1.50 | Jun 10 | | Kindred Healthcare Inc. | Long-Term Care | L | 0.9 | 476 | 18%     | 6.12 | 1 | 0.97 | Jun 10 | | Carnival Corp | General Enterta | L | 0.9 | 25,958 | 10%     | 12.53 | 10 | 1.39 | May 10 | | Chicos Fas Inc | Apparel Stores | L | 0.9 | 1,466 | 11%     | 5.09 | 12 | 1.66 | Jul 10 | | Medtronic Inc | Medical Applian | L | 0.9 | 34,871 | 11%     | 7.91 | 3 | 0.78 | Jul 10 | | Barnes & Noble Inc | Specialty Retai | L | 0.8 | 845 | 31%     | 5.02 | 16 | 1.26 | Jul 10 | | Nordstrom Inc | Apparel Stores | L | 0.8 | 6,643 | 13%     | 15.09 | 13 | 1.72 | Jul 10 | | Oxford Industries Inc. | Fashion Apparel | L | 0.7 | 353 | 22%     | 7.24 | 5 | 2.45 | Apr 10 | | Magellan Health Services | Hospitals | L | 0.8 | 1,506 | 22%     | 6.61 | 13 | 0.66 | Jun 10 | | Time Warner Inc | Media Services | L | 0.8 | 34,581 | 13%     | 7.62 | 23 | 1.26 | Jun 10 | | Scholastic Corp. | Publishing - Bo | L | 0.7 | 872 | 19%     | 14.82 | 3 | 1.26 | May 10 | | Papa Johns International | Restaurants - D | L | 0.7 | 644 | 12%     | 9.4 | 2 | 0.66 | Mar 10 | | General Maritime Corp | Shipping-Oil & | L | 0.6 | 269 | 39%     | 8.45 | 3 | 0.84 | Mar 10 | | Administaff Inc | Staffing & Outs | L | 0.7 | 602 | 14%     | 12.29 | 1 | 1.04 | Jun 10 | | Lsi Logic Corp | Semiconductor - | L | 0.7 | 2,646 | 11%     | 11.46 | 12 | 1.61 | Jun 10 | | Mckesson Corp | Healthcare Info | L | 0.7 | 15,371 | 12%     | 8.78 | 2 | 0.87 | Jun 10 | | Collective Brands, Inc | Apparel Stores | L | 0.6 | 843 | 21%     | 5.75 | 2 | 1.22 | Jul 10 | | Infospace Inc. | Internet Inform | L | 0.5 | 257 | 52%     | 8.56 | 55 | 0.91 | Jun 10 | | Itt Industries Inc | Industrial Elec | L | 0.7 | 8,161 | 14%     | 6.8 | 3 | 1.07 | Jun 10 | | Adobe Systems Inc | Application Sof | L | 0.7 | 15,153 | 11%     | 12.28 | 22 | 1.60 | May 10 | | Mcdermott International I | Heavy Construct | L | 0.6 | 3,071 | 29%     | 8.91 | -14 | 1.11 | Jun 10 | | Amerisourcebergen Corpora | Drugs Wholesale | L | 0.6 | 7,799 | 14%     | 11.15 | 3 | 0.67 | Jun 10 | | St Jude Medical Inc | Medical Applian | L | 0.6 | 11,619 | 14%     | 10.72 | 9 | 0.66 | Jun 10 | | Marvell Technology Group | Semiconductor - | L | 0.6 | 10,557 | 13%     | NA | 23 | 1.53 | Jul 10 | | Broadcom Corp | Semiconductor - | L | 0.6 | 15,649 | 13%     | 14.82 | 29 | 1.32 | Jun 10 | | Coventry Health Care Inc | Health Care Pla | L | 0.5 | 3,017 | 18%     | 4.67 | -13 | 1.51 | Jun 10 | | Coach Inc | Apparel Footwea | L | 0.5 | 11,326 | 17%     | 10.99 | 7 | 1.52 | Jun 10 | | Arrow Electronics Inc | Electronics Who | L | 0.4 | 2,904 | 20%     | 4.43 | 29 | 1.46 | Jun 10 | | Applied Materials Inc | Semiconductor E | L | 0.4 | 14,384 | 19%     | NA | 68 | 0.96 | Jul 10 |
|
|
|
Note : EV = Enterprise Value
FCF = Free Cash Flow
EBITDAM = Earnings Before Interest Taxes Depreciation and Amortization after Maintenance Capex
|
|
|