| Company | Q1 2026 · Actual | Q4 2026E · Scenario | ||||
|---|---|---|---|---|---|---|
| Company EV | Allegis Value | Gross MOIC | Company EV | Allegis Value | Gross MOIC | |
| Bloom Credit | $70.0M | $15.9M | 2.29x | $100.0M | $22.7M | 3.27x |
| Holdings | $27.8M | $1.0M | 1.00x | $27.8M | $1.0M | 1.00x |
| Haddy | $20.3M | $3.3M | 1.13x | $100.0M | $16.4M | 5.58x |
| Pylon Lending | $200.0M | $16.7M | 2.17x | $350.0M | $29.2M | 3.80x |
| Carketa | $15.0M | $0.8M | 1.00x | $15.0M | $0.8M | 1.00x |
| Fundamental Technologies | $1,425.0M | $22.6M | 1.50x | $1,425.0M | $22.6M | 1.50x |
| 9MD | $60.0M | $2.5M | 1.28x | $200.0M | $8.5M | 4.25x |
| NetRise | $92.5M | $2.0M | 1.00x | $415.0M | $9.0M | 4.49x |
| Polygraf.ai | $39.3M | $4.0M | 1.00x | $50.0M | $5.1M | 1.27x |
| Syntax Bio | $40.0M | $3.0M | 1.00x | $100.0M | $7.5M | 2.50x |
| Wardstone | $40.0M | $0.2M | 1.00x | $40.0M | $0.2M | 1.00x |
| Cheers Reviews | $20.0M | $0.2M | 1.00x | $20.0M | $0.2M | 1.00x |
| Firmative AI | $17.0M | $0.2M | 1.00x | $17.0M | $0.2M | 1.00x |
| Total (Gross) | — | $72.6M | 1.57x | — | $123.6M | 2.68x |
| Net MOIC | 1.19x | 1.93x | ||||
| Net IRR | 17.2% | 40.8% | ||||
| Company | Q1 2026 · Actual | Q4 2026E · Scenario | ||||
|---|---|---|---|---|---|---|
| Company EV | Allegis Value | Gross MOIC | Company EV | Allegis Value | Gross MOIC | |
| Boldin (NewRetirement) | $77.0M | $8.3M | 1.65x | $100.0M | $10.7M | 2.15x |
| Kadance (HealthOME) | $36.5M | $4.5M | 0.71x | $36.5M | $4.5M | 0.71x |
| Pylon Lending | $200.0M | $27.5M | 2.57x | $350.0M | $48.1M | 4.50x |
| Beaming Health (Hona AI) | $18.0M | $0.2M | 0.50x | $18.0M | $0.2M | 0.50x |
| Laminar Digital | $16.0M | $0.7M | 0.71x | $16.0M | $0.7M | 0.71x |
| Vouch | $312.5M | $10.0M | 1.00x | $312.5M | $10.0M | 1.00x |
| Lazarus Enterprise | $2.0M | $2.0M | 1.00x | $2.0M | $2.0M | 1.00x |
| Sunfish Technologies | $40.0M | $2.6M | 1.00x | $40.0M | $2.6M | 1.00x |
| Fundamental Technologies | $1,425.0M | $29.1M | 2.53x | $1,425.0M | $29.1M | 2.53x |
| Ultromics | $134.0M | $5.0M | 1.00x | $134.0M | $5.0M | 1.00x |
| Modern Life | $82.0M | $5.0M | 1.00x | $82.0M | $5.0M | 1.00x |
| CoverRight | $25.0M | $2.5M | 1.00x | $25.0M | $2.5M | 1.00x |
| CharterSpace | $26.0M | $0.2M | 1.00x | $26.0M | $0.2M | 1.00x |
| Polygraf.ai | $39.3M | $4.0M | 1.00x | $50.0M | $5.1M | 1.27x |
| Total (Gross) | $2,433.3M | $101.6M | 1.53x | $2,617.0M | $125.8M | 1.90x |
| Net MOIC | 1.27x | 1.51x | ||||
| Net IRR | 18.1% | 21.0% | ||||
| Company | Q1 2026 · Actual | Q4 2026E · Scenario | ||||
|---|---|---|---|---|---|---|
| Company EV | Allegis Value | Gross MOIC | Company EV | Allegis Value | Gross MOIC | |
| Pivot Health Technologies | $40.0M | $3.8M | 0.45x | $40.0M | $3.8M | 0.45x |
| Kin Insurance | $1,963.7M | $20.7M | 2.30x | $1,963.7M | $20.7M | 2.30x |
| Ledger Investing | $100.0M | $9.0M | 1.00x | $100.0M | $9.0M | 1.00x |
| Revver | $82.5M | $4.0M | 1.33x | $100.0M | $4.8M | 1.61x |
| Unqork | $2,000.0M | $2.0M | 1.00x | $2,000.0M | $2.0M | 1.00x |
| Bloom Credit | $70.0M | $11.6M | 1.14x | $70.0M | $11.6M | 1.14x |
| Somatus (Lumiata) | $4,000.0M | $2.4M | 0.73x | $4,000.0M | $2.4M | 0.73x |
| Vouch | $312.5M | $3.8M | 0.69x | $312.5M | $3.8M | 0.69x |
| Ryse Global Technologies | $15.0M | $3.0M | 0.41x | $30.0M | $6.0M | 0.82x |
| Clearcover | $252.2M | $0.1M | 0.11x | $252.2M | $0.1M | 0.11x |
| Huma Therapeutics | $711.3M | $1.5M | 1.00x | $711.3M | $1.5M | 1.00x |
| Astra | $48.0M | $6.5M | 3.23x | $200.0M | $26.9M | 13.46x |
| Eve Financial | $10.0M | $3.4M | 0.86x | $10.0M | $3.4M | 0.86x |
| Brite Benefits | $24.2M | $0.2M | 1.29x | $24.2M | $0.2M | 1.29x |
| Sawa Credit | — | — | — | — | — | — |
| Rainforest QA | $21.4M | $3.0M | 1.00x | $10.0M | $1.5M | 0.50x |
| Cortical Ventures Opportunity | — | $1.1M | 1.00x | — | $1.1M | 1.00x |
| Total (Gross) | $9,650.7M | $76.1M | 1.07x | $9,823.8M | $98.9M | 1.39x |
| Net MOIC | 0.88x | 1.12x | ||||
| Net IRR | -3.1% | 2.3% | ||||
| Company | Q1 2026 · Actual | Q4 2026E · Scenario | ||||
|---|---|---|---|---|---|---|
| Company EV | Allegis Value | Gross MOIC | Company EV | Allegis Value | Gross MOIC | |
| Conceal | $65.5M | $20.4M | 0.82x | $100.0M | $31.2M | 1.25x |
| Deepfence | — | — | — | — | — | — |
| DeepSee.ai | $27.6M | $1.2M | 0.10x | $27.6M | $1.2M | 0.10x |
| Elisity | $440.0M | $74.9M | 4.19x | $1,091.8M | $188.2M | 10.54x |
| Interos | $594.5M | $1.7M | 0.42x | $594.5M | $1.7M | 0.42x |
| Panaseer | $109.1M | $15.3M | 1.00x | $109.1M | $15.3M | 1.00x |
| Prevailion | — | — | — | — | — | — |
| SafeGuard Cyber | — | — | — | — | — | — |
| SkyHive Technologies | — | — | — | — | — | — |
| Source Defense | $58.5M | $3.5M | 0.65x | $58.5M | $3.5M | 0.65x |
| The Data Tribe II | $91.4M | $59.1M | 3.01x | — | $100.8M | 5.14x |
| vArmour | — | — | — | — | — | — |
| Vicarius | $74.5M | $14.9M | 1.46x | $74.5M | $14.9M | 1.46x |
| Total (Gross) | $1,461.1M | $190.9M | 1.04x | $2,056.0M | $356.8M | 1.94x |
| Net MOIC | 0.84x | 1.60x | ||||
| Net IRR | -3.9% | 8.9% | ||||
| Company | Q1 2026 · Actual | Q4 2026E · Scenario | ||||
|---|---|---|---|---|---|---|
| Company EV | Allegis Value | Gross MOIC | Company EV | Allegis Value | Gross MOIC | |
| E8 Security | — | $1.3M | 0.26x | — | $1.3M | 0.26x |
| Revver | $80.0M | $11.2M | 1.60x | $100.0M | $14.0M | 2.00x |
| Signifyd | $855.0M | $42.6M | 5.74x | $1,000.0M | $49.8M | 6.72x |
| RedOwl Analytics | — | $3.7M | 1.13x | — | $3.7M | 1.13x |
| LucidWorks | $100.0M | $10.7M | 2.15x | $100.0M | $10.7M | 2.15x |
| CyberGRX / ProcessUnity | $400.0M | $6.4M | 1.05x | $400.0M | $6.4M | 1.05x |
| Callsign | — | — | — | — | — | — |
| Dragos | $1,900.0M | $81.0M | 13.50x | $3,225.0M | $121.7M | 20.28x |
| SafeGuard Cyber | — | — | — | — | — | — |
| Source Defense | $58.0M | $1.7M | 0.66x | $58.0M | $1.7M | 0.66x |
| Total (Gross) | $3,393.0M | $158.6M | 3.13x | $4,883.0M | $209.3M | 4.13x |
| Net MOIC | 2.25x | 2.93x | ||||
| Net IRR | 9.8% | 12.0% | ||||