EFTA01393502.pdf

GLDUS130 Aspen Grove Capital. LLC SOF IV - Project Sunrise Sole deal lead ❑ Fund Secondary SeGP-led Secondary D Single Asset Deal Expected Closing Date: April 2018 Seller type: Alternative funds Key investment data Transaction summary Invested Capital at close ca. $100m Number of companies 5 Discount to NAV at close 7% Strategy Mid-market buyout Gross multiple at close 1.1x Region US 0/0 funded at close 100% Industries Consumer Use of leverage No Average age at purchase 7 years Description Investment rationale / Glendower Team angle - Motivated quality GP seeking to continue growing 5 attractive mid- Glendower Team angle market investments while providing liquidity to LPs - Ability to quickly deliver a bespoke solution leveraging Glendower's - Largest two assets are franchisees of a well-known dining brand that track record in complex transactions has outperformed the broader dining industry over past ten years - Ability to perform extensive diligence, including onsite visits, full access to companies' management and industry specialists - Third value driver is one of the largest Tex-Mex casual dining brands in the US with a valuable licensing business Investment rationale - GP with strong track record - The portfolio also includes a leading burger QSR and a franchisee in the largest fitness brand focused on low-cost and high-value - Attractive entry valuation at blended 7.0x LTM EBITDA multiple - Conservative capital structure: 2.4x leverage across the portfolio - Strong free cash flow and downside protection via preferred securities For disctralazin pcaposes ory. The irweietrnant pr reed above I. sr*Icliose-a. Or*, there i6 no .juatantera that sc., irwestment coarnpWe of tour* pail of a future invested podfth,o or that it be. availobte of. after lute' due diligence. prove suitable to SOF DI. This slide should be reed and reviewed in conjunction with the I Important Information and "Impoilant Perfoi mance Information and Notes to Investment Pedormance sections. Glendower STRICTLY CONFIDENTIAL Capital CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0099074 CONFIDENTIAL SDNY_GM_00245258 EFTA01393502