EX-99.1 2 ef20013063_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1

Net Asset Value
 
We calculate net asset value per share in accordance with valuation policies and procedures that have been approved by our board of directors. Our transactional net asset value (“Transactional Net Asset Value”) is the price at which we sell and repurchase our shares. Our GAAP net asset value (“GAAP Net Asset Value”) is our net asset value determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The following tables includes the net asset value of outstanding shares as of September 30, 2023. The following table provides a breakdown of the major components of our Transactional Net Asset Value as of September 30, 2023 ($ in thousands, except shares):
 
Components of Transactional Net Asset Value
  
September 30, 2023
  
Investments at fair value (cost of $456,513)
  
$
479,548
  
Cash and cash equivalents
    
302,066
  
Other assets
    
23,079
  
Other liabilities
    
(22,319
)
Accrued performance participation allocation
    
(2,595
)
Management fee payable
    
(306
)
Accrued shareholder servicing fees and distribution fees(1)
    
(559
)
Transactional Net Asset Value
  
$
778,914
  
Number of outstanding shares
    
29,627,732
  
 
(1)
Shareholder servicing fees apply only to Class S, Class R-S, Class U, Class D and Class R-D shares. Distribution fees apply only to Class S, Class R-S shares and Class U shares. For purposes of Transactional Net Asset Value, we recognize shareholder servicing fees and distribution fees as a reduction to Transactional Net Asset Value on a monthly basis as such fees are accrued. For purposes of GAAP Net Asset Value, we accrue the cost of the shareholder servicing fees and distribution fees, as applicable, for the estimated life of the shares as an offering cost at the time we sell Class S, Class R-S, Class U, Class D and Class R-D shares. As of September 30, 2023, we have accrued under GAAP $75.3 million of shareholder servicing fees and distribution fees payable to the dealer manager related to the Class U and Class D shares sold.
 
The following table provides a breakdown of our total Transactional Net Asset Value and our Transactional Net Asset Value per share by class as of September 30, 2023 ($ in thousands, except shares and per share data):
 
Transactional Net
Asset Value Per
Share
  
Class U
Shares
    
Class R
Shares
    
Class D
Shares
    
Class I
Shares
    
Class F
Shares
    
Class G
Shares
    
Class H
Shares
    
Total
  
Monthly Transactional Net Asset Value
  
$
477,105
    
$
299,612
    
$
119
    
$
1,091
    
$
985
    
$
1
    
$
1
    
$
778,914
  
Number of outstanding shares
    
18,152,961
      
11,391,774
      
4,509
      
41,465
      
36,944
      
40
      
40
      
29,627,733
  
Transactional Net Asset Value per share as of September 30, 2023
  
$
26.28
    
$
26.30
    
$
26.29
    
$
26.30
    
$
26.66
    
$
26.84
    
$
26.84
          

Reconciliation of Transactional Net Asset Value to GAAP Net Asset Value
 
The following table reconciles GAAP Net Asset Value to our Transactional Net Asset Value ($ in thousands):
 
   
September 30, 2023
  
GAAP Net Asset Value          
  
$
704,389
  
Adjustment:
        
Accrued shareholder servicing fees and distribution fees
    
74,525
  
Transactional Net Asset Value          
  
$
778,914
  

Valuation Methodologies and Significant Inputs
 
The following table presents additional information about valuation methodologies and significant inputs used for Infrastructure Assets that are valued at fair value as of September 30, 2023:
 
Valuation Methodology
Unobservable Input(s) (1)
  
Weighted
Average (2)
  
Range
Inputs to market comparables, discounted cash flow and transaction price/other
Illiquidity Discount
5.0%
5.0% - 5.0%
 
Weight Ascribed to Market Comparables
7.6%
0.0% - 25.0%
 
Weight Ascribed to Discounted Cash Flow
89.8%
0.0% - 100.0%
 
Weight Ascribed to Transaction Price/Other
0.0%
Not applicable
Market Comparables
Enterprise Value / Forward EBITDA Multiple
10.5x
10.5x - 10.5x
Discounted Cash Flow
Weighted Average Cost of Capital
8.6%
6.9% - 10.6%
 
Enterprise Value / LTM EBITDA Exit Multiple
10.3x
9.5x - 11.5x

(1)
In determining the inputs, management evaluates a variety of factors including economic conditions, industry and market developments, market valuations of comparable companies, and company-specific developments including exit strategies and realization opportunities. KKR Infrastructure Conglomerate LLC’s manager (the “Manager”) has determined that market participants would take these inputs into account when valuing the investments. “LTM” means Last Twelve Months.
 
(2)
Inputs are weighted based on fair value of the investments included in the range.
 
The Manager is ultimately responsible for our net asset value calculations.
 
Valuations involve subjective judgments and may not accurately reflect realizable value. The assumptions above are determined by the Manager and reviewed by our independent valuation advisor. A change in these assumptions or factors would impact the calculation of the value of our assets. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our asset values:
 
Input
Hypothetical Change
Infrastructure Asset
Values
Weighted Average Cost of Capital
0.25% decrease
+2.41%


0.25% increase
-2.22%


2