investorscraft@gmail.com

Intrinsic ValueCarlyle Secured Lending, Inc. (CGBD)

Previous Close$13.70
Intrinsic Value
Upside potential
Previous Close
$13.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carlyle Secured Lending, Inc. (CGBD) operates as a business development company (BDC) specializing in secured lending to middle-market firms. The company primarily generates revenue through interest income from first-lien and second-lien loans, alongside capital appreciation from equity investments. Focused on the U.S. market, CGBD targets companies with EBITDA between $10 million and $75 million, offering flexible financing solutions to support growth, acquisitions, and recapitalizations. Its affiliation with Carlyle Group provides access to proprietary deal flow and deep sector expertise, enhancing its competitive edge in the crowded BDC landscape. The firm’s disciplined underwriting and risk management framework position it as a reliable lender, appealing to investors seeking yield in the private credit space. By maintaining a diversified portfolio across industries, CGBD mitigates sector-specific risks while capitalizing on the robust demand for non-bank lending in the middle-market segment.

Revenue Profitability And Efficiency

In FY 2024, CGBD reported revenue of $99.3 million, driven primarily by interest income from its loan portfolio. Net income stood at $89.0 million, reflecting efficient cost management and stable credit performance. The company’s operating cash flow of $104.3 million underscores its ability to generate liquidity, while negligible capital expenditures highlight its asset-light business model. Diluted EPS of $1.58 demonstrates solid earnings power relative to its share count.

Earnings Power And Capital Efficiency

CGBD’s earnings are underpinned by a high-yielding loan portfolio, with net income closely tracking revenue due to low operational overhead. The absence of significant capital expenditures allows the company to allocate nearly all cash flow to shareholder returns or reinvestment. Its capital efficiency is further evidenced by the alignment between operating cash flow and net income, suggesting minimal non-cash adjustments or working capital drag.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with $56.6 million in cash and equivalents against $967.6 million of total debt. This leverage is typical for a BDC, as it supports higher yields on equity. The secured nature of its loans mitigates credit risk, while its affiliation with Carlyle provides access to additional liquidity if needed. The balance sheet appears structured to sustain dividend payouts and portfolio growth.

Growth Trends And Dividend Policy

CGBD’s dividend policy is a key attraction, with $1.89 per share distributed in FY 2024, reflecting a yield-focused strategy. Growth prospects hinge on expanding its loan portfolio amid strong middle-market demand, though this depends on macroeconomic conditions and credit quality. The company’s ability to maintain or grow dividends will rely on stable interest income and disciplined underwriting.

Valuation And Market Expectations

The market likely values CGBD based on its dividend yield and NAV stability, common metrics for BDCs. With a diversified portfolio and Carlyle’s backing, the company trades at a premium to peers with weaker sponsorship. Investors expect consistent distributions, though valuation multiples may fluctuate with interest rate trends and credit cycle dynamics.

Strategic Advantages And Outlook

CGBD benefits from Carlyle’s extensive network and credit expertise, enabling access to high-quality deals. Its focus on secured lending reduces downside risk, while the growing middle-market credit gap presents long-term opportunities. Challenges include rising competition and potential credit deterioration in a downturn, but the company’s conservative underwriting and scalable platform position it well for steady performance.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount