EX-99.(C)(15) 16 tm2326179d2_ex99c-15.htm EXHIBIT 99.(C)(15)
Exhibit (C)(15)

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Presentation to the Special Committee of the Board of Directors July 23, 2023

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve These materials have been prepared by Evercore Group L.L.C. (“Evercore”) for the Special Committee of Arco Platform Limited (the “Company”) to whom such materials are directly addressed and delivered and may not be used or relied upon for any purpose other than as specifically contemplated. These materials are based on information provided by or on behalf of the Company and/or other potential transaction participants, from public sources or otherwise reviewed by Evercore. Evercore assumes no responsibility for independent investigation or verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the management of the Company and/or other potential transaction participants or obtained from public sources, Evercore has assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such management (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Company. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials have been developed by and are proprietary to Evercore and were prepared exclusively for the benefit and internal use of the Special Committee of the Company. These materials were compiled on a confidential basis for use by the Special Committee of the Company in evaluating the potential transaction described herein and not with a view to public disclosure or filing thereof under state or federal securities laws, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without the prior written consent of Evercore. These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Evercore (or any affiliate) to provide or arrange any financing for any transaction or to purchase any security in connection therewith. Evercore assumes no obligation to update or otherwise revise these materials. These materials may not reflect information known to other professionals in other business areas of Evercore and its affiliates. Evercore and its affiliates do not provide legal, accounting or tax advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by Evercore or its affiliates to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. Each person should seek legal, accounting and tax advice based on his, her or its particular circumstances from independent advisors regarding the impact of the transactions or matters described herein.

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Preliminary Valuation Analysis

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Key Metrics and Assumptions Implied Equity Value Per Share Primary Bars Metric Multiples Low Low High DCF (Mgmt. Proj. (Delayed BTL)) WACC: 13.0% - 16.0% PGR: 4.0% - 5.0% Precedent Transactions LTM Adj. EBITDA R$626 10.0x 14.0x '23E Adj. EBITDA R$729 6.5x 11.5x '24E Adj. EBITDA R$934 5.5x 10.5x '23E Adj. EBITDA - CapEx R$512 9.0x 13.5x '24E Adj. EBITDA - CapEx R$691 7.5x 12.0x DCF (Ill. Reference Mgmt. Proj. and Ill. Sensitivity Scenario) WACC: 13.0% - 16.0% PGR: 4.0% - 5.0% Analyst Price Targets Range as of 7/14/23 (12-month Target) 52-Week Range Range as of 11/30/22 (Unaffected) 1 Day Premium as of 11/30/22 (Unaffected) 19% - 57% 4 Week Premium as of 11/30/22 (Unaffected) 27% - 65% Financial Analysis Public Company Trading Analysis Premiums Paid Reference $11.26 $12.54 $6.36 $7.57 $5.98 $7.69 $13.88 $10.74 $11.51 $15.00 $7.99 $21.87 $21.56 $17.28 $21.56 $12.89 $17.00 $25.94 $14.18 $14.92 $18.00 $23.00 Preliminary Arco Valuation Analysis Summary (Subject to Ongoing Review) Source: Management Projections (Delayed BTL) as approved and directed for Evercore’s use by the Special Committee; Illustrative Reference Management Projections; Illustrative Sensitivity Scenario; Bloomberg (7/14/23); FactSet (7/14/23); Thomson Reuters SDC (7/14/23) Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 Note: Metrics reflect actuals and projections per Arco management Note: Fully diluted shares outstanding calculated as basic shares plus accelerated vesting of RSUs, net dilution from options and holdback shares resulting from the isaac acquisition; share count and dilution detail per Arco management; approach to isaac holdback shares subject to ongoing review 1. Q1’23 LTM Adj. EBITDA excludes isaac; share price calculation excludes cash and debt held at isaac, and share count excludes shares issued to acquire isaac and dilutive securities held by isaac employees (Metrics in R$ millions, share prices in US$) Illustrative Price: $14.00 7/21/23 Verbal Offer Price: $13.50 7/6/23 Verbal Offer Price: $13.20 5/1/23 Revised Offer Price: $13.00 Current Share Price: $12.72 4/26/23 Verbal Offer Price: $12.65 3/15/23 Verbal Offer Price: $12.00 11/30/22 Written Offer Price: $11.00 Unaffected Price: $9.04 Illustrative Sensitivity Scenario Illustrative Reference Management Projections $12.07 $22.92 1 1

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Preliminary Arco Discounted Cash Flow Analysis – Management Projections (Delayed BTL) (US$) Implied Share Price Sensitivity – WACC and PGR Implied Adj. EBITDA Terminal Multiple – WACC and PGR Implied Adj. EBITDA - CapEx Terminal Multiple – WACC and PGR Perpetuity Growth Rate Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% $20.15 $20.54 $20.96 $21.40 $21.87 13.75% 17.37 17.67 18.00 18.34 18.70 14.50% 15.01 15.26 15.51 15.78 16.06 15.25% 13.00 13.19 13.39 13.61 13.83 16.00% 11.26 11.41 11.58 11.75 11.92 WACC Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% 5.5x 5.7x 5.8x 6.0x 6.1x 13.75% 5.1 5.2 5.4 5.5 5.6 14.50% 4.8 4.9 5.0 5.1 5.2 15.25% 4.5 4.6 4.6 4.7 4.8 16.00% 4.2 4.3 4.3 4.4 4.5 WACC Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% 6.5x 6.6x 6.8x 7.0x 7.1x 13.75% 6.0 6.1 6.3 6.4 6.6 14.50% 5.6 5.7 5.8 5.9 6.1 15.25% 5.2 5.3 5.4 5.5 5.6 16.00% 4.9 5.0 5.1 5.2 5.3 WACC Source: Management Projections (Delayed BTL) as approved and directed for Evercore’s use by the Special Committee Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 Note: Illustrative analysis assumes a 3/31/23 valuation date and reflects 3/31/23 balance sheet figures provided by management Note: Assumes D&A equal to CapEx and a 34% tax rate in the terminal year per Arco management 2

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve TEV / '23E EBITDA TEV / '24E EBITDA TEV / '23E EBITDA - CapEx TEV / '24E EBITDA - CapEx 6.0x 37.2x 19.8x 22.7x 7.4x 8.1x 7.1x 7.0x 6.3x 9.6x 7.5x 7.2x 5.9x 5.3x 24.3x 15.9x 20.2x 6.2x 7.7x 6.9x 7.4x 5.7x 8.3x 6.6x 6.3x 5.4x 8.3x 39.3x 23.1x 23.4x 8.7x 9.9x 9.6x 9.8x 8.9x 12.4x 9.8x 9.4x 7.9x 7.3x 26.2x 18.4x 20.8x 7.4x 10.6x 9.2x 9.4x 7.6x 10.7x 8.6x 8.4x 7.1x Preliminary Public Company Trading Analysis Ed. Tech. LatAm Ed. Services Publishers Max Mean Median Min Max Mean Median Min Max Mean Median Min Source: FactSet (7/14/23); Company filings; press releases Note: Education Technology companies include Duolingo, PowerSchool, Instructure, Chegg, 2U, Kahoot and Coursera; Publishers include Pearson, John Wiley & Sons and Scholastic; LatAm Education Services include Laureate, Cogna, Afya and YDUQS Note: Kahoot trading data is as of 7/13/23, the day prior to its announcement of an agreement for a recommended all-cash offer to be acquired 3

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Ed. Tech Publishers LatAm Ed. Services Jul-23 Aug-21 Oct-18 Jun-22 Dec-18 Feb-22 Feb-19 Jun-21 Feb-21 Mar-21 May-19 $1,704 $5,295 $725 $200 $314 $2,666 $250 $4,500 $107 $162 $414 44.1x 19.3x 17.9x 8.0x 7.0x Median: 17.9x 9.9x 9.7x 9.2x Median: 9.7x 16.6x 14.4x 12.0x Median: 14.4x Preliminary Precedent EBITDA Transaction Multiples Analysis (US$ in millions) Source: Company filings; press releases Note: Non-US transaction values converted into USD based on the spot rate at the time the transaction was announced Note: Analysis excludes the Roper / Frontline Education transaction from the 5/16/23 discussion materials due to limited information of Frontline’s financials. Prior analysis relied upon assumptions that could not be verified 1. Based on 9/30/18 LTM EBITDA; multiple has been updated since the 5/16/23 discussion materials, which included the change in deferred revenue and deferred costs to calculate adj. EBITDA 2. Calculated using FY 2022 (12-month period ending January 31, 2022) Adj. EBITDA including corporate allocations per the transaction press release 3. Calculated using reported FY 2018 EBITDA 4. Calculated using Adj. EBITDA from continuing operations per company filings 5. Based on 2018 adjusted and statutory operating profit converted to USD using an exchange rate as of 2/18/19 6. Transaction multiple has been updated since the 5/16/23 discussion materials to now reflect the multiple reported by the acquirer at the time of transaction announcement 7. Calculated using FY 2018 adjusted EBITDA 7 Ann. Date TEV Target Acquiror 4 K12 Courseware COC 2 3 5 1 6 6 4

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Appendix

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Management Projections (Delayed BTL) Source: Management Projections (Delayed BTL) as approved and directed for Evercore’s use by the Special Committee 1. NOPAT stands for Net Operating Profit After Tax 2. Cash outflow / inflow associated with isaac using / receiving capital to fund credit products 3. Illustratively treats all stock-based compensation as a cash expense Q2-Q4 2023E 2024E 2025E 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E Revenue $1,874 $2,964 $3,570 $4,280 $5,070 $5,912 $6,807 $7,805 $8,757 $9,640 $10,396 % Growth 23% 20% 20% 18% 17% 15% 15% 12% 10% 8% Adj. EBITDA $618 $934 $1,152 $1,457 $1,779 $2,133 $2,467 $2,840 $3,197 $3,526 $3,811 % Margin 33% 32% 32% 34% 35% 36% 36% 36% 37% 37% 37% CapEx $179 $244 $260 $277 $319 $363 $409 $461 $499 $531 $554 % of Revenue 10% 8% 7% 6% 6% 6% 6% 6% 6% 6% 5% Adj. EBITDA - CapEx $438 $691 $892 $1,180 $1,459 $1,770 $2,058 $2,379 $2,698 $2,995 $3,257 % Margin 23% 23% 25% 28% 29% 30% 30% 30% 31% 31% 31% Memo: Unlevered Free Cash Flow NOPAT $312 $421 $561 $691 $851 $1,037 $1,195 $1,409 $1,544 $1,740 $1,917 (+) D&A 217 358 407 458 512 556 600 620 649 665 667 (-) CapEx (179) (244) (260) (277) (319) (363) (409) (461) (499) (531) (554) (-) Capital Allocation - Credit (isaac) (92) 40 17 (102) (82) (63) (65) 27 31 35 38 (-) Change in Operational NWC (298) (244) (284) (329) (379) (427) (478) (536) (508) (464) (404) (-) Change in Other Assets / Liabilities (isaac) (18) (18) (12) (6) (26) (29) (39) (46) (54) (61) (67) Unlevered Free Cash Flow ($59) $313 $430 $434 $556 $710 $804 $1,014 $1,162 $1,383 $1,599 % Conversion NA 33% 37% 30% 31% 33% 33% 36% 36% 39% 42% 3 1 2 (R$ in millions, "$" symbol indicates R$ throughout) 5

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Preliminary Premiums Paid Analysis % Premium Prior to Announcement Date 1 Day 4 Weeks 57% 46% 37% 19% 75th Percentile Mean Median 25th Percentile 65% 52% 37% 27% Source: Thomson Reuters SDC (7/14/23); FactSet (7/14/23) Note: Includes all-cash transactions announced since 1/1/2018 with enterprise value between $500mm-$3bn involving a target in the Americas, where 100% of target’s shares were acquired. Excludes FIG, real estate and energy industries 6

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Firm Latest Target Date Price Target Time Period Rating Price Target 5/25/23 12 month Neutral 6/23/23 Dec-23 Overweight 5/25/23 Dec-23 Outperform 3/30/23 12 month Buy 7/6/23 12-18 month Overweight 6/9/23 12 month Neutral $18.00 $17.00 $17.00 $17.00 $15.50 $15.00 Analyst Price Targets and Ratings Source: Bloomberg; Wall street research (US$) 7

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Preliminary WACC Analysis Cost of Equity and WACC Calculation Sensitivity Analysis – WACC and Cost of Equity Market Risk Premium: Historical Market Risk Premium: Supply Side Arco Vasta Ed. Tech. Publishers LatAm Ed. Services Arco Vasta Ed. Tech. Publishers LatAm Ed. Services Risk Free Rate 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% Unlevered Beta 0.77 0.50 1.10 0.88 0.51 0.77 0.50 1.10 0.88 0.51 Debt / Equity Ratio 46.6% 60.6% 11.7% 20.4% 48.8% 46.6% 60.6% 11.7% 20.4% 48.8% Tax Rate 34.0% 34.0% 34.0% 34.0% 34.0% 34.0% 34.0% 34.0% 34.0% 34.0% Levered Beta 1.01 0.70 1.19 1.00 0.67 1.01 0.70 1.19 1.00 0.67 Market Risk Premium 7.2% 7.2% 7.2% 7.2% 7.2% 6.4% 6.4% 6.4% 6.4% 6.4% Size Premium 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% Country Risk Premium 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% Cost of Equity (Pre-Inflation) 14.9% 12.7% 16.2% 14.9% 12.5% 14.1% 12.1% 15.2% 14.1% 12.0% Long-Term Inflation (US) 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% Long-Term Inflation (Brazil) 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% Cost of Equity 16.6% 14.3% 17.9% 16.6% 14.2% 15.8% 13.8% 16.9% 15.7% 13.6% After-tax Cost of Debt 9.6% 9.6% 9.6% 9.6% 9.6% 9.6% 9.6% 9.6% 9.6% 9.6% Equity to Total Cap. 68.2% 62.3% 89.5% 83.1% 67.2% 68.2% 62.3% 89.5% 83.1% 67.2% WACC 14.4% 12.5% 17.0% 15.4% 12.7% 13.8% 12.2% 16.1% 14.7% 12.3% Source: Bloomberg (7/14/23); FactSet (7/14/23); Company filings 1. 20-Yr US Treasury Bond Yield 2. Unlevered Beta = Adjusted Beta / (1 + (1 - Tax Rate) * (Debt / Equity)) 3. Excludes future payouts agreed to as part of prior acquisition agreements 4. Tax rate per Arco management 5. Levered Beta = Unlevered Beta * (1 + (1 - Tax Rate) * (Debt / Equity)) 6. Per 2023 Kroll Cost of Capital Calculator 7. Per 2023 Kroll Cost of Capital Calculator 8. Reflects EMBI+ Risco-Brasil index as of 7/14/23 9. Federal Reserve long-term inflation target 10. Brazilian Central Bank – Expectations System 11. CoE= (1 + (Risk Free Rate + (Market Risk Premium * Levered Beta) + Size Premium + Country Risk Premium) * (1 + Brazil Long-Term Inflation) / (1 + US Long-Term Inflation) – 1 12. WACC = CoE* Equity to Total Cap. + After-tax Cost of Debt * (1 - Equity to Total Cap) CoE - Historical Premium CoE - Supply Side Premium Debt / Equity Ratio Debt / Equity Ratio 20.0% 40.0% 60.0% 0.60 14.2% 14.8% 15.4% 0.80 15.9% 16.6% 17.4% Unlevered Beta 1.00 17.5% 18.5% 19.4% WACC - Supply Side Premium Debt / Equity Ratio 20.0% 40.0% 60.0% 0.60 13.0% 12.9% 12.8% 0.80 14.2% 14.0% 13.9% Unlevered Beta 1.00 15.4% 15.2% 15.0% CoE - Supply Side Premium Debt / Equity Ratio 20.0% 40.0% 60.0% 0.60 13.7% 14.2% 14.7% 0.80 15.1% 15.8% 16.5% Unlevered Beta 1.00 16.6% 17.4% 18.3% WACC - Historical Premium WACC - Supply Side Premium Debt / Equity Ratio Debt / Equity Ratio 20.0% 40.0% 60.0% 0.60 13.4% 13.3% 13.2% 0.80 14.8% 14.6% 14.5% Unlevered Beta 1.00 16.2% 15.9% 15.7% 1 2 5 6 7 8 9 10 4 11 12 3 8

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Preliminary Peer Set Beta Benchmarking Source: Bloomberg (7/14/23); FactSet (7/14/23); Company filings Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 1. Excludes future payouts agreed to as part of prior acquisition agreements 2. Adjusted Beta = (2/3)*Raw Beta + (1/3)*1 3. Unlevered Beta = Adjusted Beta / (1 + (1 - Tax Rate) * (Debt / Equity)) 4. Reflects trading data as of 7/13/23, the day prior to Kahoot’s announcement of an agreement for a recommended all-cash offer to be acquired. Company MEV TEV Total Debt Adjusted Beta Unlevered Beta Total Debt / Equity Arco $882 $1,426 $411 1.01 0.77 46.6% Vasta $280 $525 $170 0.70 0.50 60.6% Education Technology Duolingo $7,234 $6,593 $- 1.13 1.13 - PowerSchool 4,633 5,311 742 1.23 1.10 16.0% Instructure 4,226 4,617 495 0.98 0.90 11.7% Chegg 1,184 1,766 773 1.10 0.74 65.3% Coursera 2,456 1,677 - 1.33 1.33 - Kahoot 1,597 1,517 - 1.23 1.23 - 2U 357 1,176 913 1.73 0.60 255.4% Mean 1.25 1.01 49.8% Median 1.23 1.10 11.7% Publishers Pearson $7,913 $8,779 $1,614 0.68 0.59 20.4% John Wiley & Sons 1,945 2,651 749 1.15 0.89 38.5% Scholastic 1,383 1,161 - 0.88 0.88 - Mean 0.91 0.79 19.6% Median 0.88 0.88 20.4% LatAm Ed. Services Cogna $1,250 $2,770 $963 0.46 0.31 77.0% Laureate 1,965 2,525 265 0.72 0.66 13.5% Afya 1,387 2,160 413 0.98 0.82 29.8% YDUQS 1,155 2,044 782 0.52 0.36 67.7% Mean 0.67 0.54 47.0% Median 0.62 0.51 48.8% (US$ in millions) 3 j 1 2 1 4 9

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Share Market Price Equity TEV / Revenue TEV / EBITDA TEV / EBITDA - CapEx Revenue Growth EBITDA Margin Revenue Company 7/14/23 Value TEV 2023E 2024E 2023E 2024E 2023E 2024E 2023E 2024E 2023E 2024E Arco (Ill. Ref. Mgmt.) $12.72 $882 $1,426 2.8x 2.3x 9.3x 7.0x 13.1x 9.3x 26% 24% 30% 32% Arco (Delayed BTL) 12.72 882 1,426 2.8 2.3 9.4 7.3 13.4 9.9 25% 23% 30% 32% Arco (Consensus) 12.72 882 1,426 2.9 2.4 9.4 7.4 13.9 9.9 21% 24% 31% 32% Vasta $3.36 $280 $525 1.7x 1.5x 6.0x 5.3x 8.3x 7.3x 14% 17% 29% 28% Education Technology Duolingo $149.51 $7,234 $6,593 12.9x 10.2x nm nm nm nm 38% 27% 12% 15% PowerSchool 22.00 4,633 5,311 7.7 7.0 23.5 20.8 30.2 26.2 10% 10% 33% 33% Instructure 28.15 4,226 4,617 8.8 8.0 22.7 20.2 23.4 20.8 10% 10% 39% 40% Chegg 9.18 1,184 1,766 2.5 2.5 8.2 7.9 13.8 12.2 (8%) 2% 31% 31% Coursera 13.33 2,456 1,677 2.8 2.4 nm nm nm nm 16% 16% na 1% Kahoot 3.12 1,597 1,517 8.9 7.4 37.2 24.3 39.3 25.3 17% 20% 24% 31% 2U 3.97 357 1,176 1.2 1.1 7.4 6.2 8.7 7.4 3% 8% 16% 18% Max 12.9x 10.2x 37.2x 24.3x 39.3x 26.2x 38% 27% 39% 40% Mean 6.4x 5.5x 19.8x 15.9x 23.1x 18.4x 12% 13% 26% 24% Median 7.7x 7.0x 22.7x 20.2x 23.4x 20.8x 10% 10% 27% 31% Min 1.2x 1.1x 7.4x 6.2x 8.7x 7.4x (8%) 2% 12% 1% Publishers Pearson $10.94 $7,913 $8,779 1.9x 1.8x 8.1x 7.7x 9.9x 9.4x (6%) 3% 23% 23% John Wiley & Sons 34.52 1,945 2,651 1.5 1.6 7.0 7.4 9.8 10.6 (15%) (6%) 22% 22% Scholastic 40.15 1,383 1,161 0.7 0.6 6.3 5.7 8.9 7.6 4% 6% 10% 11% Max 1.9x 1.8x 8.1x 7.7x 9.9x 10.6x 4% 6% 23% 23% Mean 1.3x 1.3x 7.1x 6.9x 9.6x 9.2x (6%) 1% 18% 19% Median 1.5x 1.6x 7.0x 7.4x 9.8x 9.4x (6%) 3% 22% 22% Min 0.7x 0.6x 6.3x 5.7x 8.9x 7.6x (15%) (6%) 10% 11% LatAm Education Services Cogna $0.66 $1,250 $2,770 2.3x 2.1x 7.9x 6.8x 10.8x 9.1x 13% 10% 29% 31% Laureate 12.43 1,965 2,525 1.8 1.7 6.5 5.9 7.9 7.1 14% 7% 28% 28% Afya 15.34 1,387 2,160 3.7 3.2 9.6 8.3 12.4 10.7 20% 14% 39% 39% YDUQS 3.93 1,155 2,044 1.9 1.8 5.9 5.4 8.1 7.7 12% 5% 33% 34% Max 3.7x 3.2x 9.6x 8.3x 12.4x 10.7x 20% 14% 39% 39% Mean 2.4x 2.2x 7.5x 6.6x 9.8x 8.6x 15% 9% 32% 33% Median 2.1x 2.0x 7.2x 6.3x 9.4x 8.4x 14% 9% 31% 32% Min 1.8x 1.7x 5.9x 5.4x 7.9x 7.1x 12% 5% 28% 28% Preliminary Public Trading Company Analysis (US$ in millions, except per-share values) Source: Management Projections (Delayed BTL) as approved and directed for Evercore’s use by the Special Committee; Illustrative Reference Management Projections; Company filings; Press releases; FactSet (7/14/23) Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 1. Pro forma for isaac acquisition 2. Reflects trading data as of 7/13/23, the day prior to Kahoot’s announcement of an agreement for a recommended all-cash offer to be acquired. On 7/14/23, Kahoot’s ’23E and ’24E trading multiples were 41.7x and 27.2x Adj. EBITDA, respectively, and 44.1x and 28.4x Adj. EBITDA – Capex, respectively 1 1 1 2 10

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve $12.72 $- $10 $20 $30 $40 $50 1/1/21 8/20/21 4/8/22 11/25/22 7/14/23 $12.72 $- $5 $10 $15 $20 11/25/22 1/21/23 3/20/23 5/17/23 7/14/23 Arco Stock Performance Over Time (10/6/22) Announced acquisition of remaining 75.1% stake in isaac Source: FactSet (7/14/23); Arco filings; Arco management (11/18/21) Announced $150mm investment from Bidders (5/24/21) Announced Q1’21 results, beating expectations on revenue but missing on EPS (1/26/23) Announced formation of Special Committee to evaluate the proposal (11/30/22) Received $11.00 / share proposal from Bidders Stock Price Performance (1/1/21 – Present) (US$) $12.00 / share verbal proposal $11.00 / share written proposal $13.00 / share revised proposal $12.65 / share verbal proposal $13.20 / share verbal proposal $12.00 / share verbal proposal $11.00 / share written proposal $13.00 / share revised proposal $12.65 / share verbal proposal $13.20 / share verbal proposal (3/30/23) Announced FY’22 results; provided limited detail on take-private proposal (5/1/23) 13-D filed announcing $13.00 per share proposal $13.50 / share verbal proposal $13.50 / share verbal proposal 11

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve (77%) (31%) 18% (39%) (64%) (120%) (90%) (60%) (30%) - 30% 60% 90% 120% 1/1/21 8/20/21 4/8/22 11/25/22 7/14/23 Arco Trading Performance vs. Select Peers Source: FactSet (7/14/23) Note: Metrics reflect average of peer group as companies begin trading. See appendix for peer group constituents. Analysis excludes Kahoot, which announced an agreement to recommend for an all-cash offer to be acquired on 7/14/23 1. Reflects unaffected trading date of Arco’s listed class A shares; Arco announced receipt of the preliminary, non-binding proposal from GA and Dragoneer after market hours on 11/30/22 2. Reflects performance of Chegg, Coursera and 2U, as other companies within the “Ed. Tech.” group were not yet trading Stock Price Performance TEV / NTM Adj. EBITDA Multiple Performance Ed. Tech. Publishers LatAm Ed. Services 5.5x 13.7x 6.9x 6.8x 8.2x - 10.0x 20.0x 30.0x 40.0x 50.0x 60.0x 70.0x 80.0x 90.0x 1/1/21 8/20/21 4/8/22 11/25/22 7/14/23 % Return Arco Vasta Ed. Tech. Publishers LatAm Ed. Services 1-Month Ago 0.9% 1.8% 1.2% 0.7% 6.9% 11/30/22 40.7% (16.6%) 1.7% (12.8%) 31.7% 3-Months Ago 12.4% (5.5%) (3.5%) 2.8% 51.2% 6-Months Ago (4.1%) (19.0%) (3.6%) (10.5%) 45.3% 1-Year Ago (12.3%) (38.7%) 4.4% 5.1% 36.3% 2-Years Ago (52.9%) (57.5%) (81.4%) (8.8%) (30.1%) 2 Δ in Multiple Arco Vasta Ed. Tech. Publishers LatAm Ed. Services Current 8.2x 5.5x 13.7x 6.9x 6.8x 1-Month Ago (0.1x) (0.2x) 0.6x (0.0x) 0.2x 11/30/22 0.9x (1.3x) (3.1x) (1.9x) 0.1x 3-Months Ago 0.1x (0.3x) (0.6x) (0.2x) 0.3x 6-Months Ago (1.4x) (1.4x) (4.1x) (1.4x) 0.0x 1-Year Ago (2.9x) (3.7x) (2.5x) (1.0x) (0.0x) 2-Years Ago (9.3x) (5.3x) NM (1.8x) (5.6x) 1 1 12

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Unaffected Current Share Price Written Written Verbal Share Price (11/30/22) 11/30/2022 3/15/2023 4/26/2023 5/1/2023 7/6/2023 7/21/2023 (7/14/23) Premium Analysis Price per Share $9.04 $11.00 $12.00 $12.65 $13.00 $13.20 $13.50 $12.72 $14.00 $16.00 $18.00 $20.00 % Premium to Unaffected Price 22% 33% 40% 44% 46% 49% 41% 55% 77% 99% 121% Enterprise Value ($) $1,171 $1,307 $1,376 $1,421 $1,446 $1,460 $1,481 $1,426 $1,515 $1,655 $1,794 $1,933 Enterprise Value (R$) R$5,619 R$6,273 R$6,607 R$6,824 R$6,941 R$7,007 R$7,108 R$6,847 R$7,275 R$7,943 R$8,611 R$9,280 % Premium to Metric 11/30/2022 Close $9.04 0% 22% 33% 40% 44% 46% 49% 41% 55% 77% 99% 121% 1-Month VWAP $9.67 (7%) 14% 24% 31% 34% 36% 40% 32% 45% 65% 86% 107% 3-Month VWAP $10.98 (18%) 0% 9% 15% 18% 20% 23% 16% 28% 46% 64% 82% 6-Month VWAP $12.42 (27%) (11%) (3%) 2% 5% 6% 9% 2% 13% 29% 45% 61% 52-Week High (Close) $23.00 (61%) (52%) (48%) (45%) (43%) (43%) (41%) (45%) (39%) (30%) (22%) (13%) 2023E (Ill. Ref. Mgmt.) R$736 7.6x 8.5x 9.0x 9.3x 9.4x 9.5x 9.7x 9.3x 9.9x 10.8x 11.7x 12.6x 2023E (Delayed BTL) R$729 7.7 8.6 9.1 9.4 9.5 9.6 9.8 9.4 10.0 10.9 11.8 12.7 2023E (Consensus) R$728 7.7 8.6 9.1 9.4 9.5 9.6 9.8 9.4 10.0 10.9 11.8 12.7 2024E (Ill. Ref. Mgmt.) R$971 5.8 6.5 6.8 7.0 7.1 7.2 7.3 7.0 7.5 8.2 8.9 9.6 2024E (Delayed BTL) R$934 6.0 6.7 7.1 7.3 7.4 7.5 7.6 7.3 7.8 8.5 9.2 9.9 2024E (Consensus) R$931 6.0 6.7 7.1 7.3 7.5 7.5 7.6 7.4 7.8 8.5 9.2 10.0 2023E (Ill. Ref. Mgmt.) R$524 10.7x 12.0x 12.6x 13.0x 13.2x 13.4x 13.6x 13.1x 13.9x 15.2x 16.4x 17.7x 2023E (Delayed BTL) R$512 11.0 12.3 12.9 13.3 13.6 13.7 13.9 13.4 14.2 15.5 16.8 18.1 2023E (Consensus) R$494 11.4 12.7 13.4 13.8 14.1 14.2 14.4 13.9 14.7 16.1 17.4 18.8 2024E (Ill. Ref. Mgmt.) R$738 7.6 8.5 9.0 9.3 9.4 9.5 9.6 9.3 9.9 10.8 11.7 12.6 2024E (Delayed BTL) R$691 8.1 9.1 9.6 9.9 10.1 10.1 10.3 9.9 10.5 11.5 12.5 13.4 2024E (Consensus) R$693 8.1 9.1 9.5 9.9 10.0 10.1 10.3 9.9 10.5 11.5 12.4 13.4 Dragoneer / GA Proposals TEV / Adj. EBITDA - CapEx Verbal % Premium / (Discount) TEV / Adj. EBITDA Analysis at Various Prices (US$ and R$ in millions, except per share data) Source: Management Projections (Delayed BTL) as approved and directed for Evercore’s use by the Special Committee; Illustrative Reference Management Projections; Bloomberg; FactSet (7/14/23) Note: Consensus estimates reflect median of brokers that are pro forma for isaac (Itaú BBA, J.P. Morgan, Morgan Stanley) Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 and 3/31/23 balance sheet provided by Arco management Note: Fully diluted shares outstanding calculated as basic shares plus accelerated vesting of RSUs, net dilution from options and holdback shares resulting from the isaac acquisition; share count and dilution detail per Arco management; approach to isaac holdback shares subject to ongoing review 1. On 3/15/23, GA indicated verbally to Evercore that they could offer $12.00 per share 2. On 4/26/23, GA indicated verbally to Evercore that they could offer $12.65 per share 3. On 5/1/23, GA and Dragoneer sent a revised non-binding proposal increase their proposal to $13.00 per share 4. On 7/6/23, GA and Dragoneer informally communicated a best and final proposal (subject to the approval of their respective investment committees) to Evercore and the Special Committee of $13.20 per share 5. On 7/21/23, GA informally communicated a proposal to the Special Committee of $13.50 per share 1 2 3 4 5 13

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Q2-Q4 2023E 2024E 2025E 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E Revenue $1,901 $3,009 $3,658 $4,419 $5,249 $6,084 $6,997 $8,034 $9,016 $9,914 $10,698 % Growth 24% 22% 21% 19% 16% 15% 15% 12% 10% 8% Adj. EBITDA $626 $971 $1,245 $1,542 $1,884 $2,237 $2,613 $3,052 $3,426 $3,767 $4,065 % Margin 33% 32% 34% 35% 36% 37% 37% 38% 38% 38% 38% CapEx $175 $234 $262 $283 $321 $353 $402 $458 $514 $565 $610 % of Revenue 9% 8% 7% 6% 6% 6% 6% 6% 6% 6% 6% Adj. EBITDA - CapEx $451 $738 $982 $1,259 $1,563 $1,885 $2,211 $2,594 $2,912 $3,202 $3,455 % Margin 24% 25% 27% 29% 30% 31% 32% 32% 32% 32% 32% Memo: Unlevered Free Cash Flow NOPAT $319 $449 $630 $753 $915 $1,081 $1,288 $1,545 $1,664 $1,837 $1,988 (+) D&A 218 359 409 461 515 561 606 627 695 758 814 (-) CapEx (175) (234) (262) (283) (321) (353) (402) (458) (514) (565) (610) (-) Capital Allocation - Credit (isaac) (73) (60) (102) (64) (35) (87) (109) 75 61 69 76 (-) Change in Operational NWC (313) (240) (270) (309) (379) (426) (477) (535) (491) (449) (392) Unlevered Free Cash Flow ($25) $275 $405 $558 $696 $776 $906 $1,254 $1,416 $1,650 $1,875 % Conversion NA 28% 33% 36% 37% 35% 35% 41% 41% 44% 46% Illustrative Reference Management Projections Source: Illustrative Reference Management Projections 1. NOPAT stands for Net Operating Profit After Tax 2. Cash outflow / inflow associated with isaac using / receiving capital to fund credit products 3. Illustratively treats all stock-based compensation as a cash expense 3 2 (R$ in millions, "$" symbol indicates R$ throughout) 1 14

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Illustrative Sensitivity Scenario Projections (R$ in millions, "$" symbol indicates R$ throughout) Source: Illustrative Sensitivity Scenario 1. NOPAT stands for Net Operating Profit After Tax 2. Cash outflow / inflow associated with isaac using / receiving capital to fund credit products 3. Illustratively treats all stock-based compensation as a cash expense Q2-Q4 2023E 2024E 2025E 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E Revenue $1,901 $2,999 $3,612 $4,310 $5,050 $5,763 $6,526 $7,388 $8,202 $8,972 $9,661 % Growth 23% 20% 19% 17% 14% 13% 13% 11% 9% 8% Adj. EBITDA $626 $950 $1,208 $1,498 $1,821 $2,122 $2,433 $2,784 $3,117 $3,409 $3,671 % Margin 33% 32% 33% 35% 36% 37% 37% 38% 38% 38% 38% CapEx $175 $234 $259 $276 $311 $340 $383 $432 $468 $512 $551 % of Revenue 9% 8% 7% 6% 6% 6% 6% 6% 6% 6% 6% Adj. EBITDA - CapEx $451 $716 $949 $1,222 $1,510 $1,782 $2,050 $2,352 $2,649 $2,898 $3,120 % Margin 24% 24% 26% 28% 30% 31% 31% 32% 32% 32% 32% Memo: Unlevered Free Cash Flow NOPAT $319 $433 $602 $720 $880 $1,009 $1,170 $1,368 $1,462 $1,603 $1,731 (+) D&A 218 359 409 461 515 561 606 627 693 755 809 (-) CapEx (175) (234) (259) (276) (311) (340) (383) (432) (468) (512) (551) (-) Capital Allocation - Credit (isaac) (73) (51) (84) (42) (12) (51) (65) 51 45 50 55 (-) Change in Operational NWC (313) (241) (273) (316) (381) (430) (481) (539) (407) (385) (345) Unlevered Free Cash Flow ($25) $266 $395 $547 $691 $749 $846 $1,074 $1,325 $1,512 $1,699 % Conversion NA 28% 33% 37% 38% 35% 35% 39% 43% 44% 46% 3 1 2 15

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Preliminary Arco Discounted Cash Flow Analysis – Illustrative Reference Management Projections (US$) Implied Share Price Sensitivity – WACC and PGR Implied Adj. EBITDA Terminal Multiple – WACC and PGR Implied Adj. EBITDA - CapEx Terminal Multiple – WACC and PGR Perpetuity Growth Rate Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% $23.92 $24.38 $24.87 $25.39 $25.94 13.75% 20.78 21.14 21.53 21.93 22.36 14.50% 18.12 18.41 18.71 19.03 19.36 15.25% 15.85 16.08 16.32 16.57 16.83 16.00% 13.88 14.06 14.26 14.46 14.67 WACC Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% 5.8x 6.0x 6.1x 6.3x 6.4x 13.75% 5.4 5.5 5.6 5.8 5.9 14.50% 5.0 5.1 5.2 5.3 5.5 15.25% 4.7 4.8 4.9 5.0 5.1 16.00% 4.4 4.5 4.6 4.7 4.7 WACC Source: Illustrative Reference Management Projections Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 Note: Illustrative analysis assumes a 3/31/23 valuation date and reflects 3/31/23 balance sheet figures provided by management Note: Assumes D&A equal to CapEx and a 34% tax rate in the terminal year per Arco management Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% 6.8x 7.0x 7.2x 7.4x 7.6x 13.75% 6.3 6.5 6.6 6.8 6.9 14.50% 5.9 6.0 6.1 6.3 6.4 15.25% 5.5 5.6 5.7 5.8 6.0 16.00% 5.2 5.3 5.4 5.5 5.6 WACC 16

GRAPHIC

Preliminary Draft – Confidential Prepared at the Request of Counsel Project Achieve Preliminary Arco Discounted Cash Flow Analysis – Illustrative Sensitivity Scenario (US$) Implied Share Price Sensitivity – WACC and PGR Implied Adj. EBITDA Terminal Multiple – WACC and PGR Implied Adj. EBITDA - CapEx Terminal Multiple – WACC and PGR Perpetuity Growth Rate Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% $21.11 $21.53 $21.97 $22.43 $22.92 13.75% 18.29 18.62 18.96 19.32 19.70 14.50% 15.90 16.15 16.42 16.71 17.00 15.25% 13.85 14.05 14.27 14.49 14.73 16.00% 12.07 12.23 12.41 12.59 12.78 WACC Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% 5.8x 5.9x 6.0x 6.2x 6.4x 13.75% 5.3 5.5 5.6 5.7 5.8 14.50% 5.0 5.1 5.2 5.3 5.4 15.25% 4.7 4.7 4.8 4.9 5.0 16.00% 4.4 4.5 4.5 4.6 4.7 WACC Perpetuity Growth Rate 4.00% 4.25% 4.50% 4.75% 5.00% 13.00% 6.8x 6.9x 7.1x 7.3x 7.5x 13.75% 6.3 6.4 6.6 6.7 6.9 14.50% 5.8 6.0 6.1 6.2 6.4 15.25% 5.5 5.6 5.7 5.8 5.9 16.00% 5.2 5.2 5.3 5.4 5.5 WACC Source: Illustrative Sensitivity Scenario Note: Assumes BRL/USD spot exchange rate of 4.80 as of 7/14/23 Note: Illustrative analysis assumes a 3/31/23 valuation date and reflects 3/31/23 balance sheet figures provided by management Note: Assumes D&A equal to CapEx and a 34% tax rate in the terminal year per Arco management 17