EX-99.1 2 d546478dex991.htm EX-99.1 EX-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 August 31, 2023. The following table provides a breakdown of the major components of our Transactional Net Asset Value as of August 31, 2023 ($ in thousands, except shares):

 

Components of Transactional Net Asset Value

   August 31, 2023  

Investments at fair value (cost of $444,013)

   $ 474,375  

Cash and cash equivalents

     46,619  

Other assets

     15,114  

Other liabilities

     (20,209

Accrued performance participation allocation

     (1,660

Management fee payable

     (887

Accrued shareholder servicing fees and distribution fees(1)

     (456
  

 

 

 

Transactional Net Asset Value

   $ 512,896  
  

 

 

 

Number of outstanding shares

     19,592,157  
  

 

 

 

 

(1)

Shareholder servicing fees apply only to Class S, Class U, Class D and Class R-D shares. Distribution fees apply only to Class 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 U, Class D and Class R-D shares. As of August 31, 2023, we have accrued under GAAP $43.8 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 August 31, 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

   $ 312,572      $ 199,865      $ 88      $ 277      $ 92      $ 1      $ 1      $ 512,896  

Number of outstanding shares

     11,943,416        7,631,251        3,364        10,582        3,464        40        40        19,592,157  

Transactional Net Asset Value per share as of August 31, 2023

   $ 26.17      $ 26.19      $  26.20      $ 26.20      $  26.51      $  26.60      $  26.60     

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):

 

     August 31, 2023  

GAAP Net Asset Value

   $ 469,601  

Adjustment:

  

Accrued shareholder servicing fees and distribution fees

     43,295  
  

 

 

 

Transactional Net Asset Value

   $ 512,896  
  

 

 

 


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 August 31, 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      16.6   0.0% - 25.0%
   Weight Ascribed to Discounted Cash Flow      83.4   75.0% - 100.0%
   Weight Ascribed to Transaction Price/Other      0.0   Not applicable

Market Comparables

   Enterprise Value / Forward EBITDA Multiple      10.5   10.5x - 10.6x

Discounted Cash Flow

   Weighted Average Cost of Capital      8.3   6.8% - 10.1%
   Enterprise Value / LTM EBITDA Exit Multiple      10.3   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      +2.23
   0.25% increase      -2.42

 

2