EX-99.1 2 exhibit991.htm EX-99.1 Document
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 February 29, 2024. The following table provides a breakdown of the major components of our Transactional Net Asset Value as of February 29, 2024 ($ in thousands, except shares):

Components of Transactional Net Asset ValueFebruary 29, 2024
Investments at fair value (cost of $793,652)$808,452 
Cash and cash equivalents232,103 
Other assets18,225 
Other liabilities(20,428)
Accrued performance participation allocation(1,884)
Management fee payable— 
Accrued shareholder servicing fees and distribution fees (1)
(1,074)
Transactional Net Asset Value$1,035,394 
Number of outstanding shares39,940,228 

(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 February 29, 2024, we accrued under GAAP $52,628 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 February 29, 2024 ($ in thousands, except shares and per share data):

Transactional Net Asset Value Per ShareClass I SharesClass R-D SharesClass R-I SharesClass R-U SharesClass F SharesClass G SharesClass H SharesTotal
Transactional Net Asset Value$10 $10,363 $194,977 $829,945 $97 $$$1,035,394 
Number of outstanding shares386 398,456 7,491,059 32,046,537 3,710 40 40 39,940,228 
Transactional Net Asset Value per Share as of February 29, 2024$26.06 $26.01 $26.03 $25.90 $26.23 $26.23 $26.23 



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):

February 29, 2024
GAAP Net Asset Value$983,840 
Adjustment:
Accrued shareholder servicing fees and distribution fees$51,554 
Transactional Net Asset Value$1,035,394 

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 February 29, 2024:

As of February 29, 2024
Valuation Methodology
Unobservable Input(s) (1)
Weighted Average (2)
Range
Inputs to market comparables, discounted cash flow and transaction price/otherIlliquidity Discount7.9%5.0% - 15.0%
Weight Ascribed to Market Comparables19.1%0.0% - 50.0%
Weight Ascribed to Discounted Cash Flow26.3%0.0% - 75.0%
Weight Ascribed to Transaction Price/Other54.5%0.0% - 100.0%
Market ComparablesEnterprise Value / Forward EBITDA Multiple14.2x7.7x - 17.7x
Discounted Cash FlowWeighted Average Cost of Capital11.4%8.4% - 17.8%
Enterprise Value / LTM EBITDA Exit Multiple14.2x8.5x - 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 as of February 29, 2024:




InputHypothetical ChangePortfolio Company Values
Weighted Average Cost of Capital0.25% decrease+0.63%
0.25% increase-0.60%