Camley Scenario modelling
CCamley AI
Base case loaded from the fund model.
What if we call $100m less in year two?
Re-running drawdowns, fees and the distribution schedule…
✓ Scenario applied. Breakeven moves to year 7.
Message Camley AI…
Net cash flow to LPs · cumulative, $m
Base caseScenario
Net IRR
16.2%15.1%
TVPI
1.68x1.61x
Breakeven
Year 6Year 7
Peak outflow
$460m$360m
+700 0 -550 Y0 Y2 Y4 Y6 Y8 Y10 Base case
Annual net cash flow Calls Distributions
Fund Modeling
Scenario modelling in plain language. Ask the question, watch the whole model answer.