CG
Carlyle Group Inc
Price:  
58.35 
USD
Volume:  
2,297,335.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CG Intrinsic Value

-12.90 %
Upside

What is the intrinsic value of CG?

As of 2025-07-13, the Intrinsic Value of Carlyle Group Inc (CG) is 50.83 USD. This CG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.35 USD, the upside of Carlyle Group Inc is -12.90%.

The range of the Intrinsic Value is 27.59 - 122.14 USD

Is CG undervalued or overvalued?

Based on its market price of 58.35 USD and our intrinsic valuation, Carlyle Group Inc (CG) is overvalued by 12.90%.

58.35 USD
Stock Price
50.83 USD
Intrinsic Value
Intrinsic Value Details

CG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.59 - 122.14 50.83 -12.9%
DCF (Growth 10y) 34.07 - 130.00 57.89 -0.8%
DCF (EBITDA 5y) 41.49 - 64.97 54.54 -6.5%
DCF (EBITDA 10y) 44.61 - 74.43 59.83 2.5%
Fair Value 75.10 - 75.10 75.10 28.70%
P/E 29.88 - 57.73 41.92 -28.2%
EV/EBITDA 35.82 - 52.36 44.56 -23.6%
EPV (4.63) - 3.23 (0.70) -101.2%
DDM - Stable 22.41 - 75.01 48.71 -16.5%
DDM - Multi 32.10 - 81.49 45.83 -21.5%

CG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,072.52
Beta 1.73
Outstanding shares (mil) 361.14
Enterprise Value (mil) 29,269.12
Market risk premium 4.60%
Cost of Equity 9.49%
Cost of Debt 4.25%
WACC 7.65%