Calculate the 1) Purchase Multiple, 2) Exit (or current valuation) Multiple, 3) Revenue & EBITDA Growth from Entry to Exit (or current), and 4) Revenue & EBITDA CAGR from Entry to Exit (or current) for Company A.

Company

Status

Sector

Initial Investment Date

Divested Date

Capital Invested

Realized Value

Unrealized Value

Total Value

Lead Partner

Purchase Multiple

Total Enterprise Value at Acquisition

TTM Revenue at Acquisition

TTM EBITDA at Acquisition

Net Debt at Acquisition

Leverage Multiple at Acquisition

Total Enterprise Value at Exit or Current

TTM Revenue at Exit or Current

TTM EBITDA at Exit or Current

Net Debt at Exit or Current

Leverage Multiple at Exit or Current

Exit Multiple / Current Valuation Multiple

Revenue & EBITDA growth from Entry to Exit (or current)

Revenue & EBITDA CAGR from Entry to Exit (or current)

A

Realized

Business Services

9-Apr-10

2-Jun-14

102.0

351.2

0.2

351.3

Smith

244.0

226.5

36.3

110.3

3.0x

1,145.0

1,171.0

127.1

429.2

3.4x