
1. Assumes re-investment of dividends at the closing
NAV or share price on the ex-dividend date.
2. Returns are presented on a “gross” basis (i.e. they do
not reflect the management fees, carried interest,
transaction costs and other expenses that may be
paid by investors, which may be significant and will
lower returns). Past performance is not a guarantee
of future returns.
3. $179 million received during 2024, of which
$33million was received in 2024 from announced
transactions during 2023.
4. The MSCI World Index captures large and mid-cap
representation across 23 Developed Markets (DM)
countries. With 1,352 constituents as of 31 March
2025, the index covers approximately 85% of the free
float-adjusted market capitalisation in each country
(MSCI World Factsheet, 31 March 2025, the latest
available). The benchmark performance is presented
for illustrative purposes only to show general trends
in the market for the relevant periods shown. The
investment objectives and strategies in the
benchmark may be dierent than the investment
objectives and strategies of NBPE and may have
dierent risk and reward profiles. A variety of factors
may cause this comparison to be an inaccurate
benchmark for any particular fund and the
benchmarks do not necessarily represent the actual
investment strategy of a fund. It should not be
assumed that any correlations to the benchmark
based on historical returns would persist in the
future. Indexes are unmanaged and are not available
for direct investment. Investing entails risks, including
possible loss of principal. Past performance is no
guarantee of future results.
5. All performance figures assume re-investment of
dividends at NAV on the ex-dividend date and reflect
cumulative returns over the relevant time periods
shown and are not annualised returns.
6. As of December 31, 2024.
7. Includes estimated allocations of dry powder for
diversified portfolios consisting of primaries,
secondaries, and co-investments. Therefore,
amounts may vary depending on how mandates are
invested over time.
8. Includes Marquee Brands, Insurance-Linked
Solutions, Specialty Finance, Outpost Ventures and
Dierentiated Alternative Credit businesses.
12. Represents uplift from valuation versus the valuation
three quarters prior to an announced exit. Includes
partial realisations. Returns are presented on a
“gross” basis (i.e. they do not reflect the management
fees, carried interest, transaction costs and other
expenses that may be paid by investors, which may be
significant and will lower returns). Past performance
is not a guarantee of future returns.
13. Assume re-investment of dividends at NAV on the
ex-dividend date.
14. Valuation & Leverage: Past performance is no
guarantee of future results. Fair value as of
31December 2024 and subject to the following
adjustments. 1) Excludes public companies, Marquee
Brands and other investments not valued on a
multiple of EBITDA. 2) Based on 55 private companies
which are valued based on EV/EBITDA metrics 3) The
private companies included in the data represents
80% of direct equity investment fair value. 4)
Companies not valued on multiples of trailing EBITDA
are excluded from valuation statistics. 5) Leverage
statistics exclude companies with net cash position
and leverage data represents 80% of direct equity
investment fair value. Portfolio company operating
metrics are based on the most recently available
(unaudited) financial information for each company
and are as reported by the lead private equity sponsor
to the Manager as of 24 April 2025, based on
reporting periods as of 31 December 2024 and
30September 2024. EV and leverage data is weighted
by fair value. LTM EBITDA used by underlying GPs for
valuation purposes may dier from EBITDA used to
calculate growth rates due to pro forma or other
adjustments and therefore the two data sets are not
directly comparable.
9. Approximately 98% of the direct investment
portfolio (measured on 31 December 2024 fair value)
is on a no management fee, no carry basis to
underlying third-party GPs. Key Information
Document is available on NBPE’s website.
10. Includes full and partial exits over the last five years.
Returns are presented on a “gross” basis (i.e. they do
not reflect the management fees, carried interest,
transaction costs and other expenses that may be
paid by investors, which may be significant and may
lower returns).
11. Revenue & EBITDA Growth: Past performance is no
guarantee of future results. Fair value as of
31December 2024 and the data is subject to the
following adjustments: 1) Excludes public companies,
Marquee Brands and other investments not valued
on multiples of EBITDA. 2) Analysis based on 66
private companies. 3) The private companies
included in the data represent approximately 89% of
the total direct equity portfolio. 4) The following
exclusions to the data were made: a)growth of one
company ($5 million of value) was excluded from the
data as the Manager believed the EBITDA growth rate
was an outlier due to an extraordinary percentage
change c) four companies (8% of direct equity fair
value) were held less than one year and excluded
from the growth rates d) three companies (1% of
direct equity fair value) were excluded with
non-comparable time frames of LTM revenue and/or
LTM EBITDA data or insucient information to
calculate a growth rate. Portfolio company operating
metrics are based on the most recently available
(unaudited) financial information for each company
and based on as reported by the lead private equity
sponsor to the Manager as of 24 April 2025. Where
necessary, estimates were used, which include pro
forma adjusted EBITDA and other EBITDA
adjustments, pro forma revenue adjustments,
run-rate adjustments for acquisitions, and annualised
quarterly operating metrics. LTM periods as of
31/12/24 and 30/9/24 and 31/12/23 and 30/9/23.
LTM revenue and LTM EBITDA growth rates are
weighted by fair value. Growth rate data is based on
66 companies and subject to the aforementioned
exclusions; underlying EBITDA reported by the GPs
may include pro forma or other adjustments to LTM
EBITDA in one or both periods and this reported
EBITDA used to calculate growth rates may not be the
same EBITDA for valuation purposes by underlying
GPs. As a result, growth and valuation multiple data
are not directly comparable.
15. Debt Covenant Statistics: Past performance is no
guarantee of future results. Fair value as of
31December 2024 and subject to the following
adjustments. 1) Excludes public companies.
2)Analysis based on 30 private companies. 3) The
private companies included in the data represent
approximately 73% of the total direct equity
portfolio. Debt covenant analysis does not consider
springing debt covenants which may apply to certain
draw percentages of underlying company revolvers.
Portfolio company debt details are based on the most
recently available (unaudited) financial information (as
of 31/12/24, 30/09/24 and 30/06/24) for each
company and based on as reported by the lead private
equity sponsor to the Manager as of 24 April 2025.
Debt Maturity: Past performance is no guarantee of
future results. Based on 31 December 2024 fair value
and with investment fair values weighted by the
company’s debt to total capitalization ratio. Fair value
is also subject to the following adjustments: 1)
Excludes public companies. 2) Analysis based on top
30 private companies. 3) The private companies
included in the data represent approximately 73% of
the total direct equity portfolio. Portfolio company
debt details are based on the most recently available
(unaudited) financial information (as of 31/12/24,
30/09/24 and 30/06/24) for each company and
based on as reported by the lead private equity
sponsor to the Manager as of 24 April 2025.
Endnotes
113
Strategic report Governance Financials Other
NB Private Equity Partners Annual Report 2024