Carlyle GroupCG
CG logo
Fair Value
US$44
Share price03 Aug
US$48.379.9% overvalued intrinsic discount
Loading
1Y-21.14%
7D0.21%

Rising Rates And Regulatory Costs Will Undercut Fee Streams

Analyst Low Target compiles bearish analysts opinions to create narratives which represent one standard deviation below the consensus price target, using forecasted revenue and earnings figures, as well as the transcripts of earnings calls.

Published
18 Apr 25
Updated
03 Aug 26
Views
63
Not Invested

Last Update 03 Aug 26

Fair value Decreased 2.57%

CG: Wealth Management Push And Sector Deals Will Shape Balanced Outlook

Analysts have adjusted their price target on Carlyle Group from $45.16 to $44.00, reflecting updated assumptions on revenue growth, profit margins, and future P/E expectations.

What’s in the News for Carlyle Group

  • Carlyle Group and Bain Capital are the final bidders for Wealth Enhancement Group in a deal valued at about US$7b including debt, involving a firm that manages nearly US$160b in client assets. Source: recent news reports.
  • Carlyle CEO Harvey Schwartz has highlighted a focus on expanding Carlyle Group’s wealth management portfolio, in line with wider private equity interest in independent wealth management businesses. Source: recent news reports.
  • Carlyle has completed the acquisition of Secturion Systems, which specializes in high assurance hardware encryption solutions for national security. This marks the first investment in Carlyle’s dedicated middle market Aerospace, Defense & Government and Industrials platform. Source: D.A. Davidson transaction announcement.
  • AllianceBernstein Holding, Brookfield Asset Management and Carlyle Group announced ABC [ONE], a private markets solution for Defined Contribution plans that allocates across private credit, private real assets and private equity, with Carlyle managing the private equity component.
  • Carlyle’s Global Credit platform and Diversified Energy Company agreed to acquire a portfolio of oil and natural gas properties in the Anadarko Basin of Oklahoma from Camino Natural Resources for about US$210m, using an asset backed securitization structure in which Carlyle is expected to hold a majority interest in the issuing vehicle.

Valuation Changes for Carlyle Group

  • Fair Value: The updated fair value estimate for Carlyle Group is $44.00, down slightly from $45.16.
  • Discount Rate: The discount rate assumption has edged down from 9.71% to 9.65%.
  • Revenue Growth: The long term revenue growth assumption has risen modestly from 23.41% to 24.27%.
  • Net Profit Margin: The projected net profit margin has increased from 33.18% to 33.94%.
  • Future P/E: The future P/E multiple assumption has been reduced from 10.42x to 9.71x.
3 viewsusers have viewed this narrative update

Key Takeaways

  • Rising interest rates, inflation, and regulatory scrutiny threaten Carlyle's profitability by raising costs and pressuring fees, despite strong current earnings and asset growth.
  • Increased competition and shifting investor demand toward passive and ESG strategies could erode management fees and limit long-term asset and revenue growth.
  • Expansion into high-growth investment strategies, technology, and operational excellence is strengthening Carlyle's fee revenue, earnings stability, and competitive market position for sustained long-term growth.

Catalysts

About Carlyle Group
    An investment firm specializing in direct and fund of fund investments.
What are the underlying business or industry changes driving this perspective?
  • The company's record high assets under management and strong fee-related earnings growth mask long-term vulnerabilities, as ongoing increases in interest rates and persistent inflation are poised to raise the cost of borrowing, compress private equity returns, and reduce both the attractiveness and volume of leveraged buyouts, ultimately leading to lower management fees and weaker earnings over time.
  • While the current environment of large inflows from institutional and wealth management channels has supported short-term revenue growth, accelerating regulatory scrutiny-especially around transparency and taxation of carried interest-will likely increase operational costs and constrain net margins, putting downward pressure on profitability for future periods.
  • Carlyle's rapid expansion into evergreen/flexible vehicles and private wealth channels has fueled recent top-line growth, but rising competition from both large incumbents and new entrants is expected to erode management fee rates and carried interest, forcing Carlyle to adapt by lowering fees and accepting reduced return on equity across its core businesses.
  • The recent surge in secondaries and co-investment activity is unlikely to be sustained, as the market matures and investors' preferences shift toward passive and ESG-oriented solutions, which would dampen demand for Carlyle's traditional strategies and begin to limit long-term growth in assets under management and recurring fee revenues.
  • Continued elevated valuations in private markets and a challenging exit environment threaten realized performance fees and future fundraising momentum, with underperformance in key legacy or recent funds likely leading to strained fundraising cycles, increased retention costs to avoid employee turnover, and a deterioration in overall earnings quality and visibility.
Carlyle Group Earnings and Revenue Growth

Carlyle Group Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

  • This narrative explores a more pessimistic perspective on Carlyle Group compared to the consensus, based on a Fair Value that aligns with the bearish cohort of analysts.
  • The bearish analysts are assuming Carlyle Group's revenue will grow by 24.3% annually over the next 3 years.
  • The bearish analysts assume that profit margins will increase from 16.8% today to 33.9% in 3 years time.
  • The bearish analysts expect earnings to reach $2.1 billion (and earnings per share of $4.15) by about August 2029, up from $546.5 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the price target of the more bearish analyst cohort, the company would need to trade at a PE ratio of 9.7x on those 2029 earnings, down from 30.3x today. This future PE is lower than the current PE for the US Capital Markets industry at 37.5x.
  • The bearish analysts expect the number of shares outstanding to decline by 0.48% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 9.65%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?
  • Secular growth in global wealth, increasing demand from institutional and retail investors, and robust partnerships like those with UBS and global insurers support ongoing organic inflows, which could drive higher fee revenue and expand Carlyle Group's assets under management over the long term.
  • The firm's diversification and expansion in fast-growing areas such as credit, insurance solutions, and perpetual (evergreen) strategies are fueling stable, recurring management and performance fees, and these developments position Carlyle to improve its revenue resilience and earnings stability.
  • Carlyle's leadership in secondary and co-investment markets, evidenced by significant growth in its AlpInvest business and industry-leading fundraisings, is likely to further boost long-term fee-related earnings and improve net margins as the secondaries market matures.
  • Strategic investment in technology, operational improvements, and leadership continuity is enhancing value-creation across portfolio companies, which is supporting growth in carried interest revenues and could lead to sustainable improvement in net earnings and profit margins.
  • Carlyle's ability to repeatedly return record levels of capital to investors, perform above industry averages in realizations, and achieve strong fund performance underscores its platform strength, enhancing its brand and competitive positioning-factors that may increase fee revenue, boost carried interest, and contribute to persistent earnings growth.

Valuation

How have all the factors above been brought together to estimate a fair value?

  • The assumed bearish price target for Carlyle Group is $44.0, which represents up to two standard deviations below the consensus price target of $55.59. This valuation is based on what can be assumed as the expectations of Carlyle Group's future earnings growth, profit margins and other risk factors from analysts on the more bearish end of the spectrum.
  • However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $70.0, and the most bearish reporting a price target of just $44.0.
  • In order for you to agree with the more bearish analyst cohort, you'd need to believe that by 2029, revenues will be $6.2 billion, earnings will come to $2.1 billion, and it would be trading on a PE ratio of 9.7x, assuming you use a discount rate of 9.6%.
  • Given the current share price of $46.02, the analyst price target of $44.0 is 4.6% lower. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Carlyle Group?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Comments

0 comments

Disclaimer

AnalystLowTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystLowTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystLowTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value vs Share Price

US$44
vs US$48.379.9% overvalued intrinsic discount
PastFuture-406m7b2015201820212024202620272029Revenue US$6.2bEarnings US$2.1b
24.3%
Revenue growth
33.9%
Profit margin

Recent News & Updates

No updates

Recent updates

No updates

Stay ahead on Carlyle Group

  • Fair value estimate changes
  • Narrative and analyst updates
  • Key company announcements

Company analysis

Exceptional growth potential and good value.

Market capUS$17.2b
PB3.3x
Estimated Growth28.8%
Dividend Yield2.9%
Full analysis

CEO & management

Harvey Schwartz
CEO
0.6yrs
CEO Tenure

An investment firm specializing in direct and fund of fund investments.