For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for The Carlyle Group Inc. (CG) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
The Carlyle Group Inc.
CG NASDAQThe Carlyle Group Inc. is a global alternative asset management firm that provides investment solutions across private equity, global credit, and investment solutions. The company manages a broad range of private market strategies, including buyouts, growth capital, real assets, direct lending, opportunistic credit, asset-backed finance, secondaries, co-investments, and tailored portfolio programs. It serves institutional investors, insurers, and private wealth clients through a diversified platform designed to deploy capital across multiple sectors and geographies. The Carlyle Group Inc. also supports portfolio companies and investment vehicles with active ownership, capital structuring, and long-term asset management capabilities. As one of the largest publicly listed firms in the alternative investment industry, The Carlyle Group Inc. plays a significant role in connecting global capital with private market opportunities.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics TTM · through Jun 30, 2026
EPS (Diluted): 0.99
Total Equity: $7.21B
Shares: 367,660,657
Total Debt: $0.00
Cash: $1.26B
EBITDA: N/A
Total Debt: $0.00
Cash: $1.26B
Revenue: $3.61B
Revenue: $3.61B
Revenue: $3.61B
Total Equity: $7.21B
Tax Rate: 15.8%
Equity: $7.21B
Total Debt: $0.00
Cash: $1.26B
Current Liabilities: N/A
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $7.21B
Shares: 367,660,657
Shares: 367,660,657
CapEx: -$125.30M
Shares: 367,660,657
Stock Price: $46.97
Net Income: $363.90M
Industry Benchmarks
Income Statement (Annual)
Last updated: Sep 7, 2026 9:58am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $5.5B | $3.4B | $1.3B | $3.4B | $3.2B |
| Cost of Revenue | — | — | — | — | — |
| Gross Profit | — | — | — | — | — |
| Operating Expenses | $433.2M | $576.8M | $652.3M | $665.3M | $784.1M |
| Operating Income | — | — | — | — | — |
| Net Income | $3.0B | $1.2B | -$608.4M | $1.0B | $808.7M |
| EBITDA | — | — | — | — | — |
| EPS | $8.37 | $3.39 | $-1.68 | $2.85 | $2.25 |
| EPS (Diluted) | $8.20 | $3.35 | $-1.68 | $2.77 | $2.18 |
Balance Sheet (Annual)
Last updated: Sep 7, 2026 9:58am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2.5B | $1.4B | $1.4B | $1.3B | $2.0B |
| Total Current Assets | — | — | — | — | — |
| Total Assets | $21.3B | $21.4B | $21.2B | $23.1B | $29.1B |
| Current Liabilities | — | — | — | — | — |
| Long-Term Debt | — | — | — | — | — |
| Total Liabilities | $15.5B | $14.6B | $15.4B | $16.8B | $22.1B |
| Total Equity | $5.7B | $6.8B | $5.8B | $6.3B | $7.1B |
| Retained Earnings | $2.8B | $3.4B | $2.1B | $2.0B | $1.6B |
Cash Flow (Annual)
Last updated: Sep 7, 2026 9:58am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $1.8B | -$379.3M | $204.9M | -$759.5M | -$3.3B |
| Capital Expenditure | -$41.4M | -$40.6M | -$66.6M | -$77.7M | -$99.4M |
| Free Cash Flow | $1.7B | -$419.9M | $138.3M | -$837.2M | -$3.4B |
| Acquisitions (net) | $0 | -$150.2M | $0 | $0 | — |
| Net Debt Issued / (Repaid) | $111.7M | $73.2M | $12.0M | $700,000 | $90.0M |
| Dividends Paid | -$355.8M | -$443.6M | -$497.7M | -$503.0M | -$505.1M |
| Stock Buybacks | -$161.8M | -$185.6M | -$203.5M | -$554.6M | -$686.5M |
| Net Change in Cash | $1.5B | -$1.1B | $80.6M | -$175.6M | $707.1M |
Growth Trends (YoY %)
Last updated: Sep 7, 2026 9:58am (3d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -39.3% | -60.5% | +156.9% | -5.6% |
| Gross Profit Growth | — | — | — | — |
| Operating Income Growth | — | — | — | — |
| Net Income Growth | -58.8% | -149.7% | +267.7% | -20.7% |
| EBITDA Growth | — | — | — | — |
Dividend History (Last 20)
Last updated: Sep 7, 2026 9:58am (3d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-08-17 | $0.35 | — | — | — |
| 2026-05-18 | $0.35 | — | — | — |
| 2026-02-13 | $0.35 | — | — | — |
| 2025-11-10 | $0.35 | — | — | — |
| 2025-08-18 | $0.35 | — | — | — |
| 2025-05-19 | $0.35 | — | — | — |
| 2025-02-21 | $0.35 | — | — | — |
| 2024-11-18 | $0.35 | — | — | — |
| 2024-08-16 | $0.35 | — | — | — |
| 2024-05-13 | $0.35 | — | — | — |
| 2024-02-22 | $0.35 | — | — | — |
| 2023-11-20 | $0.35 | — | — | — |
| 2023-08-14 | $0.35 | — | — | — |
| 2023-05-15 | $0.35 | — | — | — |
| 2023-02-21 | $0.33 | — | — | — |
| 2022-11-17 | $0.33 | — | — | — |
| 2022-08-08 | $0.33 | — | — | — |
| 2022-05-09 | $0.33 | — | — | — |
| 2022-02-14 | $0.25 | — | — | — |
| 2021-11-08 | $0.25 | — | — | — |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Not computed yetNarrative Economics
market-narrative step).
Claude Reading
The first thing that jumps out is that every standard valuation metric in this file is distorted by the single most important structural feature of Carlyle's business: carried interest. The TTM revenue of $3.61B (summing $332.7M, $1.90B, $254.0M, $1.12B across the four quarters ending June 2026) is not a run-rate — it is a snapshot of a lumpy, event-driven fee stream. The $1.90B December 2025 quarter and the $2.64B September 2024 quarter are carry events; the $254M March 2026 quarter is essentially the management-fee floor. The -41.9% YoY revenue decline and -71% earnings decline flagged in the momentum module are carry-timing artifacts, not a structural revenue collapse. The 5-year annual revenue path — $5.53B, $3.36B, $1.32B, $3.40B, $3.21B — shows a firm that peaked in 2021 and has been in a carry drought since, not a company in secular decline. The 3.1% revenue CAGR is a meaningless number computed across a window that straddles a carry peak and a carry trough.
Given that, the valuation synthesis verdict of "overvalued" with a composite fair value of $9.51 is not a judgment I can accept. A DCF that produces a $9.51 value for a company with $7.06B in equity, $1.97B in cash, zero reported debt, and roughly $1.0B in 5-year average net income is not modeling Carlyle — it is modeling a broken spreadsheet. The model is treating lumpy, non-recurring carry as if it were a decaying annuity, which produces a floor value no rational investor would anchor to. The "methods disagree" caveat is doing the work of a full disclaimer. Similarly, the "platform-monopoly" narrative archetype is wrong: Carlyle competes head-to-head with Blackstone, KKR, Apollo, and Ares for the same institutional LP dollars. It is a competitive oligopoly, not a monopoly, and the "cult coefficient: medium" and "narrative intensity: strong" tags overstate the moat. The "high_growth_profitable" classification at 0.27 confidence is the most misleading label in the file — this is a mature, cyclical fee-collector, not a growth stock.
Where I do agree with the prior models is on the cash-flow quality flag, but for a different reason than stated. The -$3.37B FCF in 2025 is not "poor quality" in the sense of earnings that fail to convert to cash; it reflects capital deployment into private fund investments, which is the business model. The real cash-flow question is whether the management-fee base (roughly $3-4B annually on an estimated $200B+ AUM at 1.5-2% fees) covers operating costs and dividends, and the answer is yes — the $1.97B cash balance and zero debt confirm it. The payout ratio of 138.6% is a TTM artifact of depressed earnings, not a sign of dividend unsustainability. The insider data is uninformative: all ten entries are "A-Award" equity compensation grants, not open-market purchases or sales, so the "No Insider Transactions" signal is technically correct but vacuous.
My own read at $46.97: the stock is roughly fairly valued, perhaps modestly overvalued. At approximately 15x 5-year average earnings ($1.08B) and 2.4x book, the multiple is reasonable for a top-five alternative asset manager with a clean balance sheet, but it is not cheap. The 33% drawdown from the $69.85 52-week high has already done substantial de-rating work, and the market is pricing in a carry drought that may persist through 2026-2027 as 2021-2022 vintage funds navigate a tougher exit environment. The structural AUM tailwind — pension funds and endowments shifting from 60/40 into alternatives — is real but shared across at least five competitors, which caps the multiple. The key variable is not AUM growth, which is slow and steady, but the timing of the next meaningful carry event, which could add $1-2B to a single quarter's revenue and re-rate the stock violently in either direction. At $47, the risk/reward is balanced; I would not initiate a position here, but I would not short it either. The $9.51 "fair value" is a model artifact, and the "overvalued" verdict built on it is wrong.
GPT Reading
Grok Reading
Advanced Analysis Forensic deep-dive · separate lenses
Prediction unavailable. No usable fair-value anchor — composite, DCF and anchored-PE are all absent from valuation-synthesis. Typical for pre-profit / narrative-platform names where those methods don't apply.