investorscraft@gmail.com

Intrinsic ValueCarlyle Secured Lending, Inc. 8.20% Notes due 2028 (CGBDL)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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. operates as a specialty finance company, primarily engaged in originating and investing in secured loans to middle-market companies. The firm focuses on providing flexible financing solutions, including first lien, second lien, and unitranche loans, often to businesses undergoing transitions or requiring growth capital. Backed by Carlyle Group’s extensive private credit expertise, the company leverages its deep industry relationships and underwriting discipline to source high-quality, risk-adjusted returns. Its 8.20% Notes due 2028 reflect a structured debt instrument designed to attract fixed-income investors seeking yield in a competitive credit market. The company’s niche lies in serving underserved mid-market borrowers, differentiating itself through tailored capital solutions and active portfolio management. This positioning allows it to capitalize on the growing demand for private credit amid tighter bank lending standards and regulatory constraints.

Revenue Profitability And Efficiency

For FY 2024, Carlyle Secured Lending reported revenue of $194.3 million, with net income of $89.0 million, translating to diluted EPS of $1.58. The absence of capital expenditures suggests a lean operational model focused on financial intermediation rather than asset-intensive activities. Operating cash flow of $75.9 million indicates strong cash generation relative to earnings, supporting liquidity and debt service capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent interest income from its loan portfolio, with a net income margin of approximately 45.8%. The 8.20% coupon on its notes reflects its cost of capital, while the spread between loan yields and funding costs drives profitability. Capital efficiency is evident in its zero capex model, allowing returns to flow directly to investors.

Balance Sheet And Financial Health

Carlyle Secured Lending holds $56.6 million in cash and equivalents against total debt of $960.9 million, indicating a leveraged but manageable structure. The debt-to-equity ratio and interest coverage metrics would provide further insight, but the current data suggests reliance on secured financing aligned with its asset-backed business model.

Growth Trends And Dividend Policy

The company’s dividend payout of $1.89 per share represents a significant yield, likely appealing to income-focused investors. Growth prospects hinge on expanding its loan portfolio amid favorable private credit market trends, though scalability may be constrained by underwriting selectivity and competition.

Valuation And Market Expectations

The 8.20% Notes due 2028 trade as a fixed-income instrument, with valuation tied to credit spreads and interest rate movements. Market expectations likely center on Carlyle’s ability to maintain underwriting quality and avoid defaults, given its middle-market focus and cyclical exposure.

Strategic Advantages And Outlook

Carlyle Secured Lending benefits from its affiliation with Carlyle Group, providing access to proprietary deal flow and risk management resources. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the continued demand for private credit solutions in the mid-market segment.

Sources

Company filings (CIK: 0001544206), Bloomberg

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