EX-99.1 2 ef20017145_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 include the net asset value of outstanding shares as of November 30, 2023. The following table provides a breakdown of the major components of our Transactional Net Asset Value as of November 30, 2023 ($ in thousands, except shares):
 
Components of Transactional Net Asset Value
 
November 30, 2023
 
Investments at fair value (cost of $490,836)
 
$
498,715
 
Cash and cash equivalents
   
76,287
 
Other assets
   
14,641
 
Other liabilities
   
(14,978
)
Accrued performance participation allocation
   
(1,568
)
Management fee payable
   
 
Accrued shareholder servicing fees and distribution fees(1)
   
(634
)
Transactional Net Asset Value
 
$
572,463
 
Number of outstanding shares
   
22,237,082
 


(1)
Shareholder servicing fees apply only to Class S, Class U, Class D, Class R-S, Class R-U and Class R-D shares. Distribution fees apply only to Class S, Class U, Class R-S and Class R-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, Class R-S, Class R-U and Class R-D shares. As of November 30, 2023, we have accrued under GAAP $32,643 of shareholder servicing fees and distribution fees payable to the dealer manager related to the Class R-U 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 November 30, 2023 ($ in thousands, except shares and per share data):
 
Transactional Net Asset
Value Per Share
 
Class I
Shares
   
Class R-I
Shares
   
Class
R-U Shares
   
Class
F Shares
   
Class G
Shares
   
Class H
Shares
   
Total
 
Transactional Net Asset Value
 
$
1,798
   
$
79,033
   
$
491,579
   
$
51
   
$
1
   
$
1
   
$
572,463
 
Number of outstanding shares
   
69,695
     
3,062,509
     
19,102,831
     
1,967
     
40
     
40
     
22,237,082
 
Transactional Net Asset Value per share as of November 30, 2023
 
$
25.80
   
$
25.81
   
$
25.73
   
$
25.99
   
$
25.99
   
$
25.99
         


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):
 
   
November 30, 2023
 
GAAP Net Asset Value
 
$
540,454
 
Adjustment:
       
Accrued shareholder servicing fees and distribution fees
   
32,009
 
Transactional Net Asset Value
 
$
572,463
 

Valuation Methodologies and Significant Inputs
 
The following table presents additional information about valuation methodologies and significant inputs used for portfolio company holdings that are valued at fair value as of November 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
 
6.4
%  
5.0% – 15.0%

 
 
Weight Ascribed to Market Comparables
 
10.6
%  
0.0% – 50.0%

 
 
Weight Ascribed to Discounted Cash Flow
 
18.3
%  
0.0% – 75.0%

 
 
Weight Ascribed to Transaction Price/Other
 
71.0
%  
0.0% – 100.0%

Market Comparables
 
Enterprise Value / Forward EBITDA Multiple
 
15.0
x  
10.4x – 16.5x

Discounted Cash Flow
 
Weighted Average Cost of Capital
 
11.0
%  
8.8% – 18.0%

 
 
Enterprise Value / LTM EBITDA Exit Multiple
 
11.8
x  
2.5x – 17.0x



(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 Private Equity 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
 
Portfolio Company
Values
 
Weighted Average Cost of Capital
 
0.25% decrease
   
+0.58
%

   0.25% increase    
-0.55
%


 2