EFTA01378178

SRLP102 Alpha Group Capital Web.com: Summary Transaction Overview at Entry Sims CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL Ot jet% Business Description Closing Date Capital Structure at Entry Co-Investors Executive Partner/ Outside Director ■ A leader of Internet domain name registration services, web presence solutions, vertical software assets, and digital marketing services ■ Acquisition: October 11, 2018 • Total Equity & Debt: .• Total Equity: • Total Debt a Strategic co-invest of --$3m $2,052 mm $690 mm $1,525 mm • Bob Aquilina • Tim Kelly (independent BoD member, former Network Solutions CEO) Entry Valuation & Liquidity/Leverage Transaction Structure Acquisition Financing Holding Company Web corn Retail Donia ins 2018E Bond Revenue: $472 mm Vertical Software 2018F. Revenue: $146 mm Entry Summary Financials (FY December 2018O Projected Cost Valuation ■ TEVttt / PF2018E Total EBITDA: 8.2x S m ermine• Total Savings PI: Total Revenue) $619 $619 ■ $64 mm cash to balance sheet to pre-fund Liquidity/ restructuring PF EBITDA(') $190 $60(4) $250 Leverage ■ Net Debtm / PF2018E Total EBITDA: 5.8x % Margin 3/70 40% Nom Plante " Ap prnela-F an name and Seri* Deets:tree and -Cate Stadim- kr intoned infoimationa additional roe darations and definaiona Ill Told Ertcdpnse Value r"TEV'1. Stamm total Nutty • $601 nun total debt • SZ nano/cash on *dame slam ti S2.052 mm / S150 nun PFaSIBE Total EBITDA e45.3‘ 121 Net Debt • S1.525 min tad debt • S64 mm cash on balance abet • SI .461 min net debt / WOO mm PKVISE Total EBITDA • 3.8it Ill Excludes rewnue tontitbution from disconuntad PramiumSeiviont tepees* NI Pro Foam EBITDA recreseres Total EBITDA trawling Su-s' pecatned coat satins+ torn•earml over intuit two ietirs es if n•Jizd mot entry. There can be no assurance such mn ee ings will be ac lamed DB-SDNY-0075339 SDNY_GM_00221523 15 EFTA01378178