January 2017 Monthly Net Asset Value

THE INFORMATION CONTAINED HEREIN IS NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION IN OR INTO AUSTRALIA, CANADA, ITALY, DENMARK, JAPAN, THE UNITED STATES, OR TO ANY NATIONAL OF SUCH JURISDICTIONS

NB Private Equity Partners Announces Monthly NAV Update for January 2017

20 February 2017

NB Private Equity Partners Limited ("NBPE" or the "Company"), a closed-end private equity investment company, today announced an updated Net Asset Value ("NAV") for the month ended 31 January 2017.

Key Highlights

  • Monthly and annual NAV development:

Month

31 Jan 17
LTM

Total return NAV development per Share[1]

1.1%

13.7%

NAV development per Share

1.1%

9.8%

  • Following the $0.25 accrual of the January 2017 declared dividend, the 31 January 2017 NAV per Share of $15.36 decreased $0.07 from $15.43 NAV per Share at December 2016

  • NBPE`s NAV decrease of $3.7 million (an increase of $8.5 million excluding the dividend) during the month included:

    • $10.3 million increase in NAV attributable to changes in the value of the investment portfolio

      • $12.6 million of unrealised gains attributable to the receipt of new valuation information, or $0.26 per share

      • ($3.4) million of other unrealised gains, or ($0.07) per share, of which ($3.7) million was attributable to unrealised losses on public securities and $0.3 million was attributable to mark-to-market gains and realised adjustments

      • $1.1 million of accrued cash and payment in kind ("PIK") interest from the income investment portfolio, or $0.02 per share

    • ($12.2) million, or ($0.25) per Share, from the accrual for the January 2017 declared dividend

    • ($1.8) million decrease in NAV attributable to changes in other assets and liabilities during the month

Portfolio Valuation

The value of NBPE`s private equity portfolio as of 31 January 2017 was based on the following information[2]:

  • 39% of the private equity fair value was valued as of 31 January 2017

    • 26% in private direct investments

    • 11% in public securities

    • 2% in credit-related fund investments

  • 9% of the private equity fair value was valued as of 31 December 2016

    • 9% in private direct investments

  • 52% of the private equity fair value was valued as of 30 September 2016

    • 35% in private direct investments

    • 17% in fund investments

Portfolio Commentary

During January, NBPE completed a new income investment in the first and second lien debt of Drive Medical, a manufacturer of medical mobility and rehabilitation products. NBPE also funded $0.6 million of follow-on investments to equity co-investments.

In terms of distributions, NBPE received $15.4 million from equity co-investments, primarily consisting of exit proceeds from the previously announced sale of Deltek. In addition, NBPE received $1.1 million of distributions, consisting of interest and principal payments, from income investments. Fund investments distributed $5.0 million to NBPE during January.