Vestar Capital Partners

Vestar Capital Partners VII, L.P.

NET IRR

7.0%

TVPI

1.24x

DPI

0.59x

COMMITMENT

$150M

LP SOURCES

2

VALUATION SPREAD1.20x – 1.24x TVPI across 2 sources

CROSS-REFERENCE TABLE

LP SOURCEAS OFCOMMITMENTPAID INNET IRRTVPIDPIDOC
Minnesota SBI2025-12-31$150M$162.4M7.0%1.24x0.59xSOURCE ↗
WSIB2025-09-30$200M$236.3M7.1%1.20x0.59xSOURCE ↗