Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryFinancial LiteracyInvestment Banking Analyst
Private Equity AnalystHedge Funds AnalystBreaking Into VCBreaking Into QuantsAI For Finance
Financial Analyst ProgramRisk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Internships
Equity Research InternMutual Fund Intern
Portfolio Management InternFinancial Literacy Intern
Explore Micro Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
Courses
Explore Career Roadmaps
Investment Banking AnalystEquity Research AnalystVC AnalystPrivate Equity AnalystHedge Funds Analyst
Quant AnalystAI For FinanceFinancial Analyst ProgramPrivate Wealth ManagementDebt Capital Markets
Risk Management ProgramDerivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Private Markets & Alternative Investments
1Private Markets Foundations
The Private FundHedge Fund vs Mutual FundHow to map a…How to distinguish a…Category I, II and III AIFs ComparedAlternative Investment FundPrivate MarketsPrivate Markets vs Public MarketsPrivate Equity vs Venture CapitalPrivate Credit vs Public CreditLong-Short vs Market NeutralHow to map Private Credit SeniorityHow to read a…How to map a…How to read a…How to map Private-Market Exit RoutesClawbackIlliquidityPreferred ReturnNAV Financing vs Preferred EquityFund RegistrationMultiple on Invested CapitalBuyout vs Growth EquityManagement Fee vs Carried InterestNAV vs Fair ValueNAV Financing vs Continuation VehicleGP vs LPHow to trace a…How to map a Fund LifecycleHow to read a…
2Private Fund Structure and Governance
Limited PartnerThe Limited PartnershipPlacement MemorandumCommitment, Call and Capital AccountCapital CallCarried InterestHow Conflicts of Interest…Fund AdministratorFund SponsorKey-Person ProvisionsGeneral PartnerHow Limited-Partner Advisory Committees…Side LettersThe Waterfall
3Fund Lifecycle
Fund Formation and TermRealisation and DistributionInvestment Period and Harvest PeriodDistributionFundraisingFinal CloseFund TermPrivate Fund Return MultiplesVintage BenchmarkVintage YearPublic Market EquivalentThe J-CurveRealised Value, Unrealised Value…MOIC vs IRR
4Private Equity
Private EquityBuyoutGrowth EquityPortfolio CompanyBoard Observer
5Venture Capital
Venture CapitalSeed RoundVenture Capital Fund, Angel,…Series ASeries BThe Cap Table
6Private Credit
The Private Credit StackDistressed DebtWorkoutSecurity PackagePIK InterestPreferred EquitySyndicated LoansSenior DebtDirect LendingLeverage Ratios in Private Credit
7Real Assets
Real AssetsBrownfield InfrastructureGreenfield and Brownfield InfrastructurePrivate Real Estate FundsREIT vs InvIT vs…Infrastructure FundsOccupancyThe Real Asset Risk SpectrumReal-Asset Cash Flow vs…Leases in Real AssetsNet Operating Income
8Hedge Funds
Hedge FundsGetting Out of a Hedge FundPrime BrokerRedemption WindowSide PocketTail Risk in AlternativesGlobal MacroManaged FuturesMarket NeutralRelative ValueShort SellingHow Long-Short Strategies WorkEvent-Driven StrategiesArbitrageExposure and Leverage
9Due Diligence and Private Fund Reporting
Private Fund NAVThe Investor LetterDue DiligenceInvestment Due Diligence vs…Fund AuditValuation AgentValuation LagLook-Through ReportingHow Private-Fund Reporting Can…The Quarterly Report
10Exits
Strategic and Financial BuyersExitNAV FinancingContinuation VehicleContinuation Vehicle vs Traditional…IPO as an Exit RouteSecondary TransactionsStrategic SaleStrategic Sale vs Secondary Sale vs IPO

Public Market Equivalent: Comparing a Private Fund to an Index

A public market equivalent asks what the same cash, on the same dates, would have done in an index instead. Every drawdown and distribution of Nilgiri Growth Partners Fund II, invented, is carried forward to its record date at an invented index's own return, the unsold value is added unchanged, and one total divided by the other. Nilgiri Growth Partners Fund II's own 8.50 years against that invented index give 1.05.

Start with a household rather than a fund. The awkward thing about this measure is not the arithmetic, and it shows faster on a street than on a spreadsheet. A household puts money into a cousin's printing business. Rs 2,00,000 when it opened, another Rs 1,50,000 eighteen months later when a machine broke, another Rs 50,000 the year after. Some cash came back: Rs 1,00,000 once, Rs 3,00,000 later. Today the cousin says the household's remaining share is worth about Rs 4,00,000, and nobody has offered to buy it. One question matters to the household. Did that go well?

The question cannot be answered. Not for want of arithmetic, but because there is nothing on the other side of the comparison. Totalling what went out and what came back gives a multiple, and the multiple will be a true number that compares the printing business to nothing at all. A multiple records what happened; it does not record what else could have happened to the very same rupees on the very same days. The moment the words instead of are used, a second thing has been asked for to compare against, and two decisions have quietly been made: which second thing, and over what stretch of time.

What question does a public market equivalent actually ask?

Exactly that one, made precise. A public market equivalentA ratio comparing a fund's cash flows against the same flows put into an index. takes every rupee a fund actually called and every rupee it actually paid back, keeps each one on the date it really moved, and asks what those same movements would have come to inside an index instead. Not an average. Not a typical year. The same cash, on the same dates.

The dates matter because of who controls them. A private fund does not receive an investor's money on the day the investor decides; it calls the money when it has somewhere to put it, and it returns the money when it has sold something. The timing belongs to the manager. So a comparison that ignores timing is comparing a set of dated, chosen movements against an undated average, and it has stopped being a comparison somewhere in the middle. The public market equivalent exists to put the fund's own timing into the other side of the comparison rather than leaving it out.

Two consequences follow immediately, and both are worth holding before any number arrives. The first is that the answer is a ratio, not a rate. The answer comes out as one total divided by another, so it has no years in it and no per cent sign. The second is that the index chosen and the date stopped at are decisions somebody made rather than facts anybody discovered, so the answer is only ever as meaningful as those two decisions. The second point is the one that gets dropped when the number is written into a note.

Try it out

Nilgiri Growth Partners Fund II, invented, is 1.50 times its paid in capital at its record date. Why does that figure not answer the question a public market equivalent asks?

Which index is this, and why does it not exist?

Because a real one would put a real market's real history behind an invented fund's invented numbers, and the two do not belong in the same sentence. Everything from here uses the reference broad equity indexAn invented series. It is not any real index., an invented series whose levels are set by this record and by nothing else.

The rule is simple. The index stands at 1,000.00 on the day Nilgiri Growth Partners Fund II, invented, held its final close, the day that fund's own clock starts. The index then has one locked level at each of that fund's year ends. Ten numbers are the whole of the index, and every factor computed later comes out of them.

On this fund's clockIndex levelWhat happened to the index that year
Final close1,000.00The starting point, set by this record
Year 1 year end1,080.00Up 8.0 per cent on the year
Year 2 year end1,150.00Up 6.5 per cent on the year
Year 3 year end1,060.00Down 7.8 per cent on the year
Year 4 year end1,240.00Up 17.0 per cent on the year
Year 5 year end1,380.00Up 11.3 per cent on the year
Year 6 year end1,420.00Up 2.9 per cent on the year
Year 7 year end1,600.00Up 12.7 per cent on the year
Year 8 year end1,720.00Up 7.5 per cent on the year
Year 9 year end1,800.00Up 4.7 per cent on the year

Look at Year 3 before moving on. Year 3 does more work later than any other row. The index fell that year, from 1,150.00 to 1,060.00. In an index that only ever rises, every early flow would carry a big factor and every late one a small factor, and nothing would be learned except that time passed. Such an index would hide the whole mechanism. The fall in Year 3 is what makes the picture honest, and it is the reason two calls made a year apart can carry very different factors in the wrong order.

TEN LOCKED LEVELS, ON THIS FUND'S OWN CLOCK 1,000 1,200 1,400 1,600 1,800 RECORD DATE, YEAR 9 Q2, TAKEN AT 1,760.00 the one year it fell Close Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 1,000 1,080 1,150 1,060 1,240 1,380 1,420 1,600 1,720 1,800 THE REFERENCE BROAD EQUITY INDEX IS INVENTED AND IS NOT ANY REAL INDEX. Levels belong to this record alone, set against the clock of Nilgiri Growth Partners Fund II, invented. Nothing after its record date exists here.
The invented index is ten locked levels on one fund's own clock, and the year it fell is the row that does the most teaching. A line that only rises would make every early flow look large for no reason other than the passing of time. The record date level of 1,760.00 sits between the Year 8 and Year 9 levels rather than on either of them.

Whose method is this, and what are its four steps?

The method belongs to Steven Kaplan and Antoinette Schoar, who set it out in Private Equity Performance: Returns, Persistence and Capital Flows, in the Journal of Finance in 2005. Knowing whose the method is also says what it was built to do: compare a fund whose flows are dated and chosen against an alternative that has to be given the very same dates.

The whole thing is four steps, and every one of them is arithmetic on figures the fund already publishes. There is no model in it, no forecast in it and no opinion in it. Once the index and the measurement date are fixed, the four steps run themselves.

FOUR STEPS, IN ORDER, AND NOTHING ELSE IN THE METHOD STEP 1 Take every flow the fund actually made 17 drawdowns adding to Rs 4,80,00,00,000 and 4 distributions adding to Rs 4,38,00,00,000, each on its own date STEP 2 Carry each one forward Multiply the flow by 1,760.00 divided by the index level on that flow's own date. This is the whole mechanism STEP 3 Add the unsold value unchanged Rs 2,82,00,00,000 joins the carried-forward distributions as it stands. It is already sitting at the record date STEP 4 Divide one total by the other Rs 7,71,39,00,000 over Rs 7,35,21,00,000. The answer is a ratio with no years in it and no per cent sign Kaplan and Schoar, Private Equity Performance: Returns, Persistence and Capital Flows, Journal of Finance, 2005. EVERY INPUT IS A FIGURE THE FUND ALREADY PUBLISHES. THERE ARE ONLY TWO DECISIONS. Which index, and which date the measurement is taken at. Neither is discovered. Both are chosen, and both change the answer.
Kaplan and Schoar's method is four steps in a fixed order and every one of them is arithmetic on figures a fund already publishes, so the only judgement in the whole procedure sits in the two decisions taken before step one: which index, and which date to measure at.
Try it out

Whose method is this?

How does one cash flow get carried forward to the record date?

By one multiplication. Everything that follows is that same multiplication repeated twenty one times and then added up, so slow down here. The method takes a single flow, finds the index level on the day that flow moved, and divides the index level at the measurement dateThe single date every flow is carried forward to. by that level. Multiply. That is all.

The number that results is called the carry-forward factorThe measurement date level divided by the level on the flow's own date., and it answers a small, concrete question: if I had bought index units with this rupee amount on this day, how many times over would those units be worth by the day I am measuring at? Work it on a real flow from this record. Drawdown 2 of Nilgiri Growth Partners Fund II, invented, was Rs 55,00,00,000 called at that fund's Year 1 Q3 to pay for holding 1. The index stood at 1,060.00 that quarter. The record date level is 1,760.00. So the factor is 1,760.00 divided by 1,060.00, being 1.6604, and the Rs 55,00,00,000 carries forward to Rs 91,32,00,000.

Read that result carefully. Mishearing it is easy. The result does not say the fund made Rs 91,32,00,000 on holding 1, and it does not say the index made anything for anybody. The claim is narrower. Had that particular Rs 55,00,00,000 gone into the invented index on that particular day instead of into that company, it would be sitting at Rs 91,32,00,000 by the record date. The factor is a counterfactual about one payment, and the method builds its whole answer out of twenty one of them.

ONE FLOW, ONE MULTIPLICATION, AND THE WHOLE MECHANISM IS IN IT Drawdown 2 of Nilgiri Growth Partners Fund II, invented, called at that fund's Year 1 Q3 to pay for holding 1. AS PAID Year 1 Q3, index 1,060.00 Rs 55,00,00,000 1,760.00 over 1,060.00 = 1.6604 the record date level, divided by the level on this flow's own date CARRIED FORWARD Record date, index 1,760.00 Rs 91,32,00,000 Both bars are drawn on one rupee scale, so the extra length is the factor and nothing else. THIS IS A COUNTERFACTUAL ABOUT ONE PAYMENT, NOT A RESULT THE FUND PRODUCED. It says only what that Rs 55,00,00,000 would sit at had it gone into the invented reference broad equity index on its own date.
One flow carried forward is the entire method in miniature, worked here on the Rs 55,00,00,000 that Nilgiri Growth Partners Fund II, invented, called at its Year 1 Q3, which reaches Rs 91,32,00,000 on a factor of 1.6604 against the invented index. The extra bar length is the factor and nothing else, because both bars share one rupee scale.

Why does an early call carry a far larger factor than a late one?

Because the factor is a fraction whose top never moves and whose bottom does. The top is always 1,760.00, the record date level. The bottom is whatever the index stood at on the flow's own date. A call made when the index was near 1,000 divides by a small number and gets carried a long way; a call made when the index was already near 1,760 divides by almost the same number and barely moves at all.

The two ends of this fund's own record show it plainly. Drawdown 1 of Nilgiri Growth Partners Fund II, invented, was Rs 13,10,00,000 called at that fund's Year 1 Q1 when the index stood at 1,020.00, so its factor is 1.7255. Drawdown 17 was Rs 2,20,00,000 called at that fund's Year 9 Q1 when the index stood at 1,740.00, so its factor is 1.0115. The same invented index and the same measurement date give one flow a factor almost three quarters again as large as itself and the other a factor that adds barely one per cent.

Now the part that a straight line would have hidden. The index did not rise neatly with time, so the factors do not fall neatly with time. Drawdown 8, called at this fund's Year 3 Q3 when the index had fallen to 1,082.50, carries a factor of 1.6259. Drawdown 6, called a full year earlier at Year 2 Q4 when the index stood at 1,150.00, carries only 1.5304. The later call carries the bigger factor, and it does so for the only reason that ever matters here: the index was lower on its date. Time is not what the factor measures. The index level on the day is.

EVERY FLOW'S FACTOR, AGAINST THE DATE IT MOVED All 21 cash flows of Nilgiri Growth Partners Fund II, invented, against the invented reference broad equity index. 1.00 1.20 1.40 1.60 1.80 THE RECORD DATE, WHERE THE FACTOR WOULD BE 1.0000 1.7255, drawdown 1 drawdown 8 sits above drawdown 6, a year later, because the index had fallen Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 a drawdown, money going out a distribution, money coming back the last call, drawdown 17, carries 1.0115 Both kinds of flow are carried forward the same way. The method treats them identically and only the totals they land in differ.
The carry-forward factor falls as the dates get later, from 1.7255 on this invented fund's first call to 1.0115 on its last, but it does not fall smoothly, and the flows around its Year 3 sit above flows made a year earlier because the invented index was lower on those dates. What the factor measures is the index level on the day, not the passage of time.
Try it out

Two calls, one at the fund's Year 1 Q3 and one at its Year 9 Q1. Before the control below is moved: which carries the larger factor, and roughly by how much?

Play with it

Pick any one of the twenty one flows and watch its factor

One control: which of this fund's cash flows is in view, running in date order from drawdown 1 to the last distribution. The rupee bars, the index marker and the factor all redraw. Neither the index nor the record date depends on which flow is picked, so nothing about either one changes as the control moves.

The reading the record actually produced, held as static text so it survives without the picture. Drawdown 2 of Nilgiri Growth Partners Fund II, invented, was Rs 55,00,00,000 at that fund's Year 1 Q3, where the invented index stood at 1,060.00, giving a factor of 1.6604 and a carried-forward amount of Rs 91,32,00,000. Drawdown 17, Rs 2,20,00,000 at that fund's Year 9 Q1, sits at 1,740.00 for a factor of 1.0115 and Rs 2,23,00,000. Distribution 2, Rs 2,03,00,00,000 at that fund's Year 7 Q3, sits at 1,555.00 for a factor of 1.1318 and Rs 2,29,76,00,000. Across all of them the seventeen drawdowns carry forward to Rs 7,35,21,00,000 and the four distributions to Rs 4,89,39,00,000, which with Rs 2,82,00,00,000 of unsold value is Rs 7,71,39,00,000. Nilgiri Growth Partners Fund II, invented, over its own 8.50 years, against that invented index, gives 1.05.
first flowdrawdown 2, Year 1 Q3last flow
1. THE FLOW, AS PAID AND AS CARRIED FORWARD AS PAID on its own date Rs 55,00,00,000 CARRIED FORWARD to the record date Rs 91,32,00,000 2. WHERE THE INDEX STOOD 1,760.00 AT THE RECORD DATE factor 1.6604 1,000 1,200 1,400 1,600 1,800 Year 1 Q3, 1,060.00 The upper scale is rupees and the lower scale is index points. Neither the record date nor the index levels move as the flow changes.
The flow
Drawdown 2
As paid, on its own date
Rs 55,00,00,000
Index level that quarter
1,060.00
Carry-forward factor
1.6604
Carried forward to the record date
Rs 91,32,00,000
Share of its own total
12.4 per cent

Drawdown 2 of Nilgiri Growth Partners Fund II, invented, was Rs 55,00,00,000 at that fund's Year 1 Q3, where the invented index stood at 1,060.00, so its factor is 1.6604 and it carries forward to Rs 91,32,00,000.

Educational illustration. Not a calculator and not a projection. Every figure belongs to Nilgiri Growth Partners Fund II, invented, on its own clock, and the invented reference broad equity index is not any real index. The index is set to 1,000.00 at that fund's final close and a level inside a year is taken as a straight line between the two year ends. The measurement date is fixed at that fund's Year 9 Q2, where the index is taken at 1,760.00, and nothing after it is shown. The Rs 2,82,00,00,000 of unsold value is added to the carried-forward distributions unchanged and is not carried forward, so it never appears on the control. Each flow is rounded to the nearest lakh while the two totals are the exact sums rounded the same way, so adding the seventeen printed drawdowns gives Rs 1,00,000 less than the printed total of Rs 7,35,21,00,000. That is rounding and nothing else. At the smallest flows the two bars are almost the same length, which is not a drawing fault: it is what a factor of 1.0115 looks like.
Private Equity Analyst Bootcamp — Fin Maverick

What are the two totals, and what does dividing them give?

Done twenty one times, the multiplication leaves two piles. One pile is everything the fund took in, carried forward. The other is everything the fund gave back, carried forward, with the value of what it still holds added on top. Here they are, with three of the twenty one shown in full so that the working is visible rather than taken on trust.

Flow of Nilgiri Growth Partners Fund II, inventedDate, on that fund's clockIndex levelFactorCarried forward
Drawdown 2, Rs 55,00,00,000Year 1 Q31,060.001.6604Rs 91,32,00,000
Drawdown 17, Rs 2,20,00,000Year 9 Q11,740.001.0115Rs 2,23,00,000
All seventeen drawdowns, Rs 4,80,00,00,000Year 1 Q1 to Year 9 Q1variousvariousRs 7,35,21,00,000
Distribution 2, Rs 2,03,00,00,000Year 7 Q31,555.001.1318Rs 2,29,76,00,000
All four distributions, Rs 4,38,00,00,000Year 6 Q4 to Year 8 Q4variousvariousRs 4,89,39,00,000
Value still held, added unchangedat the record datenot applied1.0000Rs 2,82,00,00,000
The numerator, being the last two rowsat the record datenot appliednot appliedRs 7,71,39,00,000

Divide. For Nilgiri Growth Partners Fund II, invented, over its own 8.50 years against that invented index, Rs 7,71,39,00,000 over Rs 7,35,21,00,000 is 1.0492, written 1.05. For Nilgiri Growth Partners Fund II, invented, over its own 8.50 years to its record date, measured against the invented reference broad equity index, the public market equivalent is 1.05. That sentence is long on purpose. Every one of its clauses is load bearing, and the number is unreadable without all of them.

One arithmetic housekeeping note, for the careful reader who tries to add the column up. Each individual flow above is rounded to the nearest lakh. Each total is the exact sum, rounded the same way. The seventeen rounded drawdowns added by hand land Rs 1,00,000 below the Rs 7,35,21,00,000 total. The gap is rounding and nothing else.

What happens to the Rs 2,82,00,00,000 nobody has bought?

The unsold value goes into the numerator exactly as it stands, and that is the softest part of the whole measure. Nilgiri Growth Partners Fund II, invented, still holds five of its nine companies at its record date. The residual valueThe carrying value of what the fund still holds, added to the numerator as it stands. of those five is Rs 2,82,00,00,000. Nobody has paid that. The figure is a carrying value, and how a carrying value is struck, and by whom, is covered separately.

Notice why it is added unchanged rather than carried forward. Carrying a flow forward moves it from its own date to the measurement date. The unsold value is already sitting at the measurement date; there is nowhere to carry it to. So the method takes it as it is, and every judgement inside that carrying value walks straight into the answer without being multiplied by anything.

Now weigh it. The numerator is Rs 4,89,39,00,000 of carried-forward distributions plus Rs 2,82,00,00,000 of residual value, being Rs 7,71,39,00,000. So 36.6 per cent of the numerator of this fund's public market equivalent is a carrying value that nobody has bought. The denominator is made entirely of cash that genuinely moved. The two halves of the ratio are not the same kind of thing, and a reader who does not know that has not been told the most important thing about the number.

THE NUMERATOR IS TWO DIFFERENT KINDS OF THING STACKED TOGETHER Nilgiri Growth Partners Fund II, invented, at its record date, against the invented reference broad equity index. NUMERATOR what came back, plus what is still held Rs 4,89,39,00,000 Rs 2,82,00,00,000 the four distributions, carried forward cash that genuinely moved value still held, added unchanged 36.6 per cent of this bar, never sold DENOMINATOR what went out, carried forward Rs 7,35,21,00,000, and every rupee of it moved the numerator runs Rs 36,18,00,000 past the denominator, which is the 0.0492 above 1.0000 TOP AND BOTTOM ARE NOT THE SAME KIND OF NUMBER. The denominator is entirely cash that moved. The numerator is 63.4 per cent cash and 36.6 per cent an estimate nobody has paid.
The numerator of this invented fund's public market equivalent stacks Rs 4,89,39,00,000 of carried-forward distributions on Rs 2,82,00,00,000 of value nobody has bought, so 36.6 per cent of the top of the ratio is an estimate while the bottom is entirely cash that genuinely moved. The dashed segment marks the part that has never been sold to anybody.
Try it out

Rs 2,82,00,00,000 of the numerator is a carrying value nobody has paid. What does that do to the result?

Breaking Into VC Bootcamp — Fin Maverick

Why is the index taken at 1,760.00 on the record date?

Because the record date does not fall on a year end, and the method needs a level for it anyway. Nilgiri Growth Partners Fund II, invented, is measured at the end of its Year 9 Q2, being 8.50 years after its final close and halfway through its Year 9. The index has a locked level at that fund's Year 8 year end, 1,720.00, and another at its Year 9 year end, 1,800.00. The index has no locked level in between.

So the method uses interpolationTaking a level inside a year as a straight line between the two year ends.: a level inside a year is taken as a straight line between the two year ends. Half a year in, halfway between. 1,720.00 plus half of the 80.00 point move is 1,760.00, and that is the number sitting on top of every one of the twenty one factors worked here. The same rule produced 1,060.00 for the Year 1 Q3 call and 1,555.00 for the Year 7 Q3 distribution, so the rule is not a special step for the record date; it is how every date inside a year gets a level.

The straight-line convention is worth stating precisely, both for what it is and for what it is not. Applying one stated rule the same way everywhere is the best thing a convention can do. A straight line between two year ends is a rule and not an observation, so 1,760.00 is not a claim about where the index actually stood that day. And it is a choice with consequences: had this fund been measured a quarter earlier, the top of every factor would have been 1,740.00 instead, and every carried-forward amount worked here would change.

ONE YEAR, ENLARGED: WHERE 1,760.00 COMES FROM The invented reference broad equity index across Year 9 of Nilgiri Growth Partners Fund II, invented. 1,720.00 1,740.00 1,760.00 1,780.00 1,800.00 THE RECORD DATE Year 8 year end Year 9 Q1 Year 9 Q2 Year 9 Q3 Year 9 year end The straight line is the method's stated rule, not an observation of where the index stood. The same rule fixes every date inside every year.
The record date level of 1,760.00 is not a locked figure at all but a straight line drawn between the two locked year ends of 1,720.00 and 1,800.00, and the same rule fixes the level for every flow worked here that did not fall on a year end. Where the measurement date sits on that line is a choice the method makes visible rather than hides.
Try it out

The index is 1,720 at one year end and 1,800 at the next. What is it taken at halfway through the year?

Do the fund's 8.3 per cent and the index's 6.9 per cent answer the same question?

No, and this is the single most common way the measure gets misused. Two rates are available for Nilgiri Growth Partners Fund II, invented, over its own 8.50 years to its record date. Its net internal rate of returnThe fund's own dated return after fees. A different question from this ratio. is 8.3 per cent a year, after its own fees and expenses. The invented reference broad equity index stood at 1,000.00 at that fund's final close and is taken at 1,760.00 at its record date, a return of 6.9 per cent a year over the same 8.50 years. Both figures are true. Neither may be subtracted from the other.

Here is why the subtraction is meaningless. The 8.3 per cent is a rate computed on a set of dated flows that somebody chose. The 6.9 per cent is a rate computed on two levels and a length of time, with nobody's dates in it at all. When the money goes in changes what a series of levels does to it. The same rupees put into that index on those dates do not produce 6.9 per cent. The whole reason the public market equivalent exists is that the index's own annual return is the wrong thing to compare a dated set of flows against, and taking the difference between the two rates quietly does exactly that.

The 1.05 that Nilgiri Growth Partners Fund II, invented, produces over its own 8.50 years against that invented index is a third object again, and it is the one the method actually produces. The 1.05 is not a rate and it is not a difference between rates. The ratio is what the fund's flows came to, divided by what those same flows would have come to in that index, both measured at one date. Three numbers, three questions, and none of them is scored against the others.

TWO RATES, TWO QUESTIONS, AND NO SUBTRACTION BETWEEN THEM WHAT THIS FUND'S OWN TIMING PRODUCED 8.3 per cent a year Nilgiri Growth Partners Fund II, invented, over its own 8.50 years to its record date, after its own fees and expenses. A dated return on flows somebody chose. WHAT THE INVENTED INDEX ITSELF DID 6.9 per cent a year The reference broad equity index, invented, over the same 8.50 years, from 1,000.00 at final close to 1,760.00 at the record date. Nobody's dates are in it at all. THESE TWO DO NOT SUBTRACT. THEY ARE ANSWERS TO DIFFERENT QUESTIONS. ONE FUND, ONE PERIOD, ONE INDEX: THE 1.05 IS A THIRD OBJECT AGAIN. It belongs to Nilgiri Growth Partners Fund II, invented, over its own 8.50 years, against this one invented index. Nothing wider.
The fund's own 8.3 per cent and the invented index's own 6.9 per cent over the same 8.50 years are answers to two different questions and cannot be subtracted, because one is a rate on dated flows somebody chose and the other has nobody's dates in it. The ratio of 1.05 that this invented fund's own flows give against that invented index over those same 8.50 years is a third object again, and it is the only one this method actually produces.
Try it out

The fund shows 8.3 per cent a year and the invented index shows 6.9 per cent a year over the same 8.50 years. Can one be subtracted from the other?

Investment Banking Analyst Bootcamp — Fin Maverick Ratio Analysis That Says Something — free micro-course from Fin Maverick

What does this invented fund's public market equivalent not say?

The ratio written into a note with nothing beside it

Here is the failure, and it is not an arithmetic failure. Somebody works the method correctly on Nilgiri Growth Partners Fund II, invented, over that fund's own 8.50 years against the invented reference broad equity index, gets 1.05, and writes one line into a review paper: public market equivalent, 1.05. Every figure behind that line is right. The line itself is unreadable, and worse, it is unreadable in a way that looks finished.

Three things went missing between the working and the note, and all three change the answer. The number carries none of them, so once it is written down alone it cannot be recovered without going back to whoever computed it.

The first is the index. The 1.05 belongs to Nilgiri Growth Partners Fund II, invented, over its own 8.50 years, and it is measured against the invented reference broad equity index. A different comparison gives a different number, and there is no rule anywhere that makes one comparison the correct one. The second is the period. The 1.05 runs over the 8.50 years from the final close of Nilgiri Growth Partners Fund II to that fund's record date at its Year 9 Q2, measured against that same invented index. Stop a quarter earlier and the level on top of every fraction changes, so every factor changes. The third is the unsold value. Rs 2,82,00,00,000 of the numerator, being 36.6 per cent of it, has never been sold to anybody, and it went in exactly as somebody marked it.

The mistake does not cost accuracy. It costs the reader of the note any way of knowing which of those three is doing the work, so the reader cannot tell whether they are looking at a fact about a fund or a fact about a choice somebody made before the arithmetic started.

THE ARTEFACT: ONE LINE IN A REVIEW NOTE, AND WHAT IT LEFT BEHIND PORTFOLIO REVIEW, ITEM 4 OF 9 Public market equivalent 1.05 and nothing else on the line WHICH INDEX? The reference broad equity index, invented, and not any real index. Another comparison gives another number, and no rule picks one. OVER WHAT PERIOD? The 8.50 years from the final close of Nilgiri Growth Partners Fund II, invented, to its Year 9 Q2. A quarter earlier changes every factor. AND THE UNSOLD VALUE? Rs 2,82,00,00,000 of the numerator, being 36.6 per cent of it, has never been sold to anybody. It went in exactly as somebody marked it. 1.05 BELONGS TO ONE INVENTED FUND, OVER ONE PERIOD, AGAINST ONE INVENTED INDEX. That is the whole of what it says. It is not a statement about private markets or public markets, in either direction.
Written into a note as a single line, a public market equivalent loses the index, the period and the treatment of unsold value, and all three of those change the answer while the ratio itself carries none of them. The 1.05 here belongs to one invented fund over one period against one invented index, and that is the whole of what it says.
Try it out

A note records a public market equivalent of 1.05 and nothing else. What is missing?

One index, one ratio, and both were chosen. See what the equivalent omits.

What has to be true about an index before any of this is worth doing?

Four things, and none of them is about whether the index is a good one. The four are about whether the arithmetic can even be performed honestly.

The index has to have a level on every date a flow moved, or a stated rule for producing one. The straight line inside a year is such a rule. The index has to be in the same currency as the flows. Multiplying rupees by a factor built from a series denominated in something else silently mixes two things. The index has to cover the whole period, with no gap where a level had to be filled in from somewhere else. And it has to be chosen before the answer is seen. Somebody choosing after the result is known already knows which choice produces which answer, so an index picked then is not a comparison at all.

The fourth requirement is the only one about conduct rather than arithmetic, and it is the one that cannot be checked by looking at the working. A note that records which comparison was used is a note that can be read; a note that records only the answer has thrown away the one piece of evidence that would show whether the comparison was fixed in advance.

What would have to be true before a number like this meant more than one fund?

The distance between one fund's ratio and anything wider is much larger than it looks. Four things would have to change, and changing any one of them changes the answer.

What this guide hasWhat a wider reading would need
One fund, Nilgiri Growth Partners Fund II, inventedA large number of funds, because one fund's flows and one fund's dates cannot separate a method from a manager
A fund that is still reporting at its record dateThe whole population, including the funds that stopped reporting, since a set built only from what is still visible is not the same set
Rs 2,82,00,00,000 of unsold value put in as it standsA decision, taken and written down before the arithmetic, about the part of value that is still a mark rather than a transaction
One index and one measurement date, chosen hereA comparison and a period fixed in advance, so the choice cannot follow the answer

Not one of those four is satisfied by anything here, and what has been computed therefore supports no conclusion wider than the fund it is about. That is not a hedge and it is not modesty. The scope of the computation is one invented fund, one invented index, one measurement date, one number. How a fund is set beside the other funds raised around the same time, and what a quartile needs behind it before it means anything, is covered separately and is a different measurement with different requirements.

Try it out

Does a public market equivalent above 1.00 mean private markets do better than public markets?

What does somebody reading a fund's performance report actually do with a ratio like this?

Four things, and every one of them is a question about the working rather than about the number. Far more people read a private fund's performance report than ever compute one, and the reading is where the mistakes happen.

The first thing is to find out what the comparison was and when it was picked. A performance report that names the index it used, and says the same index has been used every quarter, can be read. One that names only the result cannot, and the person reading has learned something about the report rather than about the fund. The second is to separate the parts of the numerator. Rs 4,89,39,00,000 of the top of this fund's ratio is cash that genuinely moved and Rs 2,82,00,00,000 is a carrying value, so the reader who knows the split knows how much of the answer would survive if every mark turned out to be optimistic and how much would survive if every mark turned out to be cautious.

The third is to check the date and hold it constant. A fund that has sold most of what it bought and a fund that has sold hardly any of it are being measured on numerators made of different stuff. A ratio at one fund's Year 9 Q2 and a ratio at some other fund's Year 6 Q3 are not on the same footing. Comparing two of these ratios is a much harder thing than computing either of them, and most of the difficulty lives in the parts of each numerator that nobody has sold.

The fourth is to notice how much the ratio is silent about: everything except the comparison it was built to make. The ratio says nothing about how the fund is run, nothing about what it holds now, nothing about what its remaining six quarters contain and nothing about any other fund anywhere. A household deciding whether the cousin's printing business went well faces exactly the same limitation: putting a second number beside the first says what the alternative would have done to the very same rupees, and that is genuinely useful, and it is also all it says.

India

Where the vehicle in this worked case sits

The method worked here is not specific to any country. A carry-forward factor is a division and behaves the same way wherever the flows and the index are denominated in the same currency. Nilgiri Growth Partners Fund II is described as registered as an Alternative Investment Fund with the Securities and Exchange Board of India. Alternative Investment Fund categories, registration, reporting and conduct are set by that body at sebi.gov.in, and those requirements change. How any fund must present performance to anybody is a matter for the current text at sebi.gov.in and for the fund's own documents. The arithmetic behind the comparison is the method of Kaplan and Schoar, Journal of Finance, 2005, set out in the running text above.

How a fund is set beside the other funds raised around the same time, and what a quartile needs behind it before it means anything, are covered separately. What an internal rate of return is was settled elsewhere and is used here without being re-taught. How the Rs 2,82,00,00,000 of carrying value in the numerator is struck, and by whom, is covered separately. The three multiples of this fund, and what each denominator does, are covered separately and are used here only where a figure was needed. The shape a private fund's value traces across its life is covered separately; the figures used here are record-date figures alone. How money is drawn, how it is paid back and the order it is applied in are covered separately and are used here without being explained.

Sources

SourceDocumentSite
Securities and Exchange Board of IndiaThe published framework for Alternative Investment Funds, covering categories, registration, reporting and conduct. The vehicle in this worked case is described as registered theresebi.gov.in
Journal of FinanceKaplan and Schoar, Private Equity Performance: Returns, Persistence and Capital Flows, 2005. The method worked here is theirsonlinelibrary.wiley.com
National Bureau of Economic ResearchA repository holding working paper versions of academic work in this area, for a reader who wants the original rather than a summary of itnber.org
Indian Venture and Alternate Capital AssociationThe industry body publishing material on private capital in India. Orientation onlyivca.in

Nilgiri Alternatives Advisors Private Limited, Nilgiri Growth Partners Fund I and Fund II, Nilgiri Trusteeship Services Private Limited, Nilgiri Financial Holdings Private Limited, Sahyadri Diagnostics Private Limited and the reference broad equity index are invented.
Educational material. Not advice on any investment, tax, budget or market position.

← PreviousNext →
Fin Maverick Micro CoursesExplore Micro Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsCareersShowdown
RESOURCES
All CoursesMicro CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.