The Carlyle Group Inc.

CG
Financial Analysis · Updated May 29, 2026 · Coverage 2026-Q2
Latest Q Revenue
$290M
Q4 2025 · +1% YoY
TTM ROIC
14.1%
FY2025 · GAAP ROE (Net Income / Shareholders' Equity) · WACC ~10.25% · Moat spread +3.85pp
DCF Fair Value
$62
Base case · WACC 10.25% · Terminal 3% · +20.8% vs. current price
Diluted Shares
363M
2026-05-29

Business Overview


source: coverage-next-full ticker: CG step: 01 title: Business Overview & Value-Chain Layer Map date: 2026-05-29

Step 01 — Business Overview: The Carlyle Group Inc. (CG)

1. Executive Summary

The Carlyle Group Inc. (NASDAQ: CG) is one of the world's largest alternative asset managers with $477 billion in assets under management as of December 31, 2025 [S3]. Founded in 1987 by David Rubenstein, Dan D'Aniello, and Bill Conway in Washington D.C., Carlyle operates three global business segments — Global Private Equity, Global Credit, and Global Investment Solutions (AlpInvest) — providing institutional and increasingly retail investors access to private markets across private equity, credit, real assets, and multi-asset solutions [S2].

Carlyle converted from a publicly traded partnership (LP) to a C-Corporation effective January 1, 2020, simplifying its tax treatment and expanding its institutional investor base. In February 2023, Harvey M. Schwartz joined as CEO, succeeding co-CEO Kewsong Lee, bringing a Goldman Sachs institutional pedigree and a mandate to accelerate the firm's transformation toward more durable, fee-based earnings [S6].

2. Business Segments

Segment 1: Global Private Equity (GPE)
  • AUM: $164 billion (Dec 2025) [S3]
  • What it does: Manages buyout, growth equity, and real assets strategies across corporate private equity (Americas, Europe, Asia) and infrastructure/natural resources funds
  • Revenue model: Management fees (1.5–2.0% of committed/invested capital during investment period, then step-downs) plus carried interest (typically 20% over 8% hurdle on realized profits)
  • Key funds: Carlyle Partners VII (US buyout), Carlyle Europe Partners VI, Carlyle Asia Partners VI, Carlyle Infrastructure Partners
  • Key metric: Carry fund appreciation of 8% in FY 2025 [S3]
  • Trend: Fee-earning AUM growing +3% YoY (slowest segment); next US buyout fund launch expected in 2025/2026
Segment 2: Global Credit
  • AUM: $211 billion (Dec 2025) [S3]
  • What it does: Direct lending, leveraged loans, CLOs, asset-backed finance, distressed credit, and insurance solutions (advises Fortitude Re, which manages ~$101B in general account insurance reserves)
  • Revenue model: Management fees on Credit strategies; performance fees on credit carry strategies; advisory fees from Fortitude Re
  • Key growth drivers: CLOs ($7B inflows in 2025, up 20% YoY), asset-backed finance ($25T addressable market cited by management), insurance capital deployment [S4]
  • Key metric: FRE $402M in FY 2025, up 21% YoY; DE $481M record [S4]
  • Trend: Fastest-growing segment; +10% fee-earning AUM YoY
Segment 3: Global Investment Solutions (AlpInvest Partners)
  • AUM: $102 billion (Dec 2025) [S3]
  • What it does: Secondaries (largest strategy), co-investments, primaries, and solutions. AlpInvest was acquired in 2011 as a vehicle for institutional LP solutions; largest secondary fund closed at $20 billion in 2025
  • Revenue model: Management fees + performance fees; secondaries carry (typically 10% above 7% hurdle)
  • Key metric: FRE $274M in FY 2025, up ~60% YoY; DE $319M, up ~70% YoY [S4]
  • Trend: +27% fee-earning AUM YoY; fastest growth in Carlyle's platform; benefits from strong secondary market demand

3. Value-Chain Layer Map

LAYER 1 — FUNDRAISING (Capital Raise)
  ├── Institutional LPs (pension funds, sovereign wealth, endowments)
  ├── Insurance accounts (Fortitude Re advisory)
  └── Global Wealth (retail: HNW, family office, RIA via feeder vehicles)

LAYER 2 — INVESTMENT MANAGEMENT (Deployment)
  ├── Private Equity: buyouts, growth equity, real assets
  ├── Credit: direct lending, CLOs, asset-backed finance
  └── Solutions: secondaries, co-investments, primaries

LAYER 3 — PORTFOLIO OPERATIONS (Value Creation)
  ├── Operational improvement, strategic advisory
  ├── Multiple expansion via sector expertise
  └── Credit: structuring, covenant monitoring

LAYER 4 — REALIZATION (Exit / Cash Generation)
  ├── PE: IPOs, strategic sales, sponsor-to-sponsor
  ├── Credit: loan repayments, CLO refinancings, insurance asset rotations
  └── Solutions: secondary portfolio sales, LP interest transfers

LAYER 5 — ECONOMIC DISTRIBUTION
  ├── Management Fees → FRE → dividends + reinvestment
  ├── Carried Interest → DE (episodic, lumpy)
  └── Principal Co-Investment → balance sheet returns

4. Revenue Architecture — Dual Engine Model

Carlyle operates a dual-engine revenue model:

Engine 1: Fee-Related Earnings (FRE) — Recurring, Visible

  • Management fees minus fee-related compensation and operating expenses
  • FRE FY 2025: $1.24B; margin 47% [S3]
  • Growing ~12% annually; target $1.5B+ by 2027

Engine 2: Realized Performance Revenue / Carry — Episodic, High-Multiple

  • 20% carry on private equity funds above hurdle rates (typically 8% preferred return)
  • 10% carry on credit/solutions funds
  • Highly cyclical — peaks with PE exit environments; troughs in downturns
  • FY 2024 accrued carry: $2.6B (net, as of Q3 2025) [S3]

Shift Under Schwartz: Active de-emphasis of carry volatility narrative; investor communication pivoting to FRE growth, FRE margin expansion, and perpetual capital AUM [S4][S6].

5. Perpetual / Long-Duration Capital

Perpetual capital as % of fee-earning AUM: 33% ($111B of $337B) [S3]

Key vehicles:

  • Fortitude Re advisory (insurance general account, ~$87B in Global Credit segment)
  • Carlyle AlpInvest secondary closed-end funds (quasi-permanent via re-up cycle)
  • CLOs (structured credit vehicles with 10–12 year tranched structures)
  • Global Wealth products (non-traded BDCs, feeder structures)

6. C-Corp Conversion Context

Prior to 2020, Carlyle traded as a publicly traded partnership (PTP) — this limited institutional ownership (index exclusion) and added investor tax complexity. The C-Corp conversion:

  • Opened Carlyle to index inclusion (S&P 500 added CG in 2021)
  • Simplified K-1 to 1099 reporting for shareholders
  • Enabled stock buybacks and simplified dividend policy
  • Aligned Carlyle with BX (converted 2019) and KKR (2018)

7. Geographic Footprint

  • Americas: ~55% of AUM; home office Washington D.C. / New York
  • Europe: ~20% of AUM; London primary hub
  • Asia Pacific: ~15% of AUM; Tokyo, Hong Kong, Singapore
  • Global Credit/Solutions: multi-geographic overlay

8. Competitive Positioning Summary

Carlyle is the 3rd–4th largest public alt manager by AUM, trailing Blackstone ($1.2T) and Apollo (~$1T). Its differentiated assets are AlpInvest (largest solutions platform) and its insurance capital pipeline (Fortitude Re). The key investor debate: will Carlyle close its ~30% FRE multiple discount to Blackstone, or is the discount justified by lower scale, lower perpetual capital %, and lower credit mix? [S6]

Source Index

  • [S1] StockAnalysis.com — Financial data (accessed 2026-05-29)
  • [S2] SEC EDGAR — 10-K FY2024, business description (CIK 0001527166)
  • [S3] Investing.com — Q4/FY 2025 earnings slides
  • [S4] Yahoo Finance / Insider Monkey — Q4 2024 and Q4 2025 earnings call highlights
  • [S5] Wikipedia — Carlyle Group corporate history
  • [S6] Web search aggregation — Harvey Schwartz strategy, peer valuation context

Financial Snapshot


source: coverage-next-full ticker: CG step: 04 title: Financial Quality & Adversarial Sweep date: 2026-05-29

Step 04 — Financial Snapshot & Quality: The Carlyle Group Inc. (CG)

1. Three-Year Financial Snapshot

Note: CEO Harvey Schwartz joined February 15, 2023. FY 2023 represents a turnaround baseline; FY 2024 and FY 2025 are the Schwartz-era performance record.

Economic Metrics (Primary — Non-GAAP)
Metric FY 2023 FY 2024 FY 2025 2-yr CAGR
Fee-Related Earnings (FRE) ~$850M $1,100M $1,240M +21%
FRE Margin ~37% 46% 47% +1,000bps total
Distributable Earnings (DE) ~$900M $1,525M $1,690M +37%
DE per Share (post-tax) ~$2.35 $3.66 $4.02 +31%
Total AUM ~$382B $441B $477B +12%
Fee-Earning AUM (FEAUM) ~$287B $305B $337B +8%
Perpetual Capital $111B (33% FEAUM)
Annual Dividend (DPS) $1.40 $1.40 $1.40 Flat

[S3][S4]

GAAP Metrics (Highly Volatile — Secondary)
Metric FY 2023 FY 2024 FY 2025
Revenue $2,964M $5,426M $4,780M
Operating Income ($65M) $2,055M $1,789M
Net Income ($608M) $1,020M $809M
EPS (Diluted) ($1.68) $2.77 $2.18

[S1]

GAAP Warning: Revenue swings from $3B to $5.4B to $4.8B reflect mark-to-market investment gains/losses on consolidated fund investments, not economic performance changes. FY 2023 GAAP loss does not reflect economic deterioration — FRE was growing and DE was positive in FY 2023.

2. Dividend Policy

  • Annual dividend: $1.40/share ($0.35/quarter) — unchanged since at least 2022 [S1]
  • Payout vs. DE: FY 2025 DE = $4.02/share; dividend = $1.40 → 35% DE payout ratio (conservative)
  • Yield at $45: ~3.1% [S5]
  • Policy philosophy: Fixed base dividend with capital return flexibility via buybacks; this mirrors BX's variable dividend model (though CG has not adopted BX's variable structure)
  • Sustainability: Highly covered; FRE alone ($1.24B) covers dividends (~$505M) and buybacks ($687M) with room

3. Capital Return Summary (FY 2025)

Item Amount
Dividends paid ~$505M
Share repurchases ~$687M
Total capital returned ~$1,192M
vs. FRE 96% of FRE
vs. DE 71% of DE

Carlyle returned over $1B to shareholders in FY 2025 — the first time crossing this threshold [S4].

4. GAAP vs. Economic Earnings Reconciliation

The critical accounting adjustment for Carlyle:

Item GAAP Treatment Economic Impact
Unrealized investment gains/losses Flows through P&L Excluded from FRE/DE
Consolidated fund assets/liabilities On-balance sheet Not firm assets
Carry income (accrued) Recognized when vested Included when realized in DE
SBC expense Recorded as expense Partially added back in FRE
Depreciation/amortization (deal-related) Amortized Included in GAAP; excluded from FRE

Key takeaway: Carlyle's economic performance in FY 2023 was positive (FRE ~$850M, DE ~$900M) despite a ($608M) GAAP net loss. Investors who focus on GAAP EPS without adjustment will systematically misread the business. [S1][S2]

5. Accounting Quality Assessment

Grade: B+ (Good with caveats)

Strengths:

  • Non-GAAP reconciliation is detailed and consistent quarter-to-quarter
  • FRE and DE definitions are aligned with industry convention (BX, KKR, APO use same framework)
  • 8-K earnings supplements are comprehensive (30+ page financial tables)
  • SEC filing quality high; Big Four auditor (Deloitte)

Weaknesses:

  • GAAP income statement is essentially uninformative for economic analysis
  • Balance sheet consolidates fund investments, creating appearance of high leverage that doesn't reflect firm economics
  • "Transaction fees" and "advisory fees" treatment varies; can shift between FRE and below-FRE categories
  • Segment FRE allocation not fully transparent across the three segments in older quarters

6. Adversarial Research Sweep

Note: This analysis is based on filings, press releases, and web search. Earnings transcripts not reviewed (coverage-next-full path).

Short Seller Reports / Critical Research
  • No major dedicated short reports identified from 2022–2025 period
  • Previous criticisms (pre-Schwartz era) focused on: governance conflicts, GP/LP conflicts of interest in fund deals, CEO succession uncertainty (Lee departure 2022)
  • Short interest at ~6.6% of float (elevated vs. peer average ~3.6%) — suggests skepticism but not activist short activity [S5]
Regulatory Actions / Investigations
  • No material SEC enforcement actions identified in search results
  • SEC private fund rules (2023) created compliance burden; partially vacated 2024 — resolved favorably
  • CFTC registration compliance for commodity pool operators — standard for PE firms
  • DOL / ERISA pension fund rules applicable but not a source of material regulatory risk
Litigation
  • Standard PE firm litigation (LP disputes, portfolio company litigation) — no identified material cases
  • SEC Form 40-6B/A filing (2025) relates to fund exemption registration — routine
Governance Concerns
  • Founder concentration: Rubenstein (7.5%), D'Aniello (9.1%), Conway (8.4%) still hold substantial stakes and board influence [S6]
  • CEO succession: Kewsong Lee's sudden departure (August 2022) was a governance red flag; Harvey Schwartz hired February 2023 after a prolonged search
  • Related party transactions: Standard for PE — Carlyle invests in funds it manages; conflicts managed via independent board committee
  • Compensation: FY 2024 comp/FRE ratio targeted at "35% or less" — improvement from historical 45–50% levels [S4]
Earnings Quality Concerns
  • FRE and DE definitions could theoretically be manipulated by reclassifying expenses — no evidence of this
  • Transaction fees (disclosed as $164M in Q4 2024, $225M in FY 2025) are volatile and may be pulled forward or deferred
  • Q2 2024: missed EPS consensus by $0.06 ($0.78 vs. $0.84 expected) — suggests carry timing is difficult to predict

7. Historical Financial Quality Trend

Year Assessment Key Event
FY 2021 Artificially inflated COVID recovery PE exits, peak carry realizations
FY 2022 Deteriorating Rate shock; unrealized losses; CEO departure
FY 2023 Turnaround New CEO; FRE recovery begins; GAAP loss
FY 2024 Strong FRE +30%; margin +900bps; record FEAUM
FY 2025 Record FRE +12%; margin 47%; DE +11%; AUM $477B

Summary: Carlyle's FY 2023–2025 trajectory is a genuine financial quality improvement story, driven by FRE margin expansion (37%→47%) and FEAUM growth. The GAAP earnings volatility is structural to PE accounting, not a quality concern.

Source Index

  • [S1] StockAnalysis.com — GAAP income statement, cash flow, ratios
  • [S2] SEC EDGAR — 10-K FY2024 (CIK 0001527166)
  • [S3] Investing.com — Q4 FY2025 earnings slides; FRE/DE data
  • [S4] Insider Monkey / Yahoo Finance — Q4 2024 and Q4 2025 earnings highlights
  • [S5] MarketBeat — Short interest data (May 2026)
  • [S6] Web search — Institutional ownership, insider context, governance

Deeper Financial Analysis

The fundamental tier adds 9 additional research dimensions for $CG.

Revenue Breakdown
Segment revenue, geographic mix, product-line contribution margins, and cohort dynamics.
Financial Trends
Quarter-over-quarter momentum, leading indicators, and inflection point analysis.
Balance Sheet
Debt structure, liquidity runway, dilution risk, and working capital dynamics.
Capital Allocation
Buyback cadence, M&A appetite, dividend policy, and reinvestment priorities.
Returns on Capital (ROIC)
Multi-year ROIC vs. WACC, marginal returns on reinvestment, sales-to-invested-capital efficiency, and moat spread.
GET /api/v1/research/CG/fundamental$1.00 · Bearer token required
Markdown: /stocks/cg/financials/md · → thesis · → memo