Projected Income Statement: Carlyle Secured Lending, Inc.

Forecast Balance Sheet: Carlyle Secured Lending, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 951 1,047 920 904 1,455 1,361 1,393 -
Change - 10.09% -12.13% -1.74% 60.95% -6.44% 2.35% -
Announcement Date 22/02/22 27/02/23 26/02/24 25/02/25 24/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Carlyle Secured Lending, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - - - - - -
Change - - - - - -
Free Cash Flow (FCF) 1 41.24 6.792 126.4 85.97 101.2 -27.27
Change - -83.53% 1,760.8% -31.98% 17.68% -126.96%
Announcement Date 23/02/21 22/02/22 27/02/23 26/02/24 25/02/25 24/02/26
1USD in Million
Estimates

Forecast Financial Ratios: Carlyle Secured Lending, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) 51.18% - - 46.43% 40.17% 36.99% - -
EBT Margin (%) 94.1% 42.2% - - 28.12% - 39.7% -
Net margin (%) 91.6% 39.63% 36.74% 36.75% 27.06% 27.15% 38.35% 39.54%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 4.39% 5.11% 5.34% 5.26% 2.97% 2.55% 3.81% -
ROE 9.39% 11.15% 11.63% 11.85% 6.75% 7.8% 9.1% -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 1.28 1.3 1.48 1.87 - 1.485 1.432 1.4
Change - 1.56% 13.85% 26.35% - - -3.54% -2.27%
Book Value Per Share 1 16.91 16.99 16.99 16.8 16.26 16.11 15.95 -
Change - 0.47% 0% -1.12% -3.21% -0.95% -0.94% -
EPS 1 2.7 1.49 1.75 1.68 1.02 0.9575 1.43 1.42
Change - -44.81% 17.45% -4% -39.29% -6.13% 49.32% -0.68%
Nbr of stocks (in thousands) 53,549 51,364 50,795 50,906 72,903 69,497 69,497 69,497
Announcement Date 22/02/22 27/02/23 26/02/24 25/02/25 24/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 11.1x 7.41x
PBR 0.66x 0.66x
EV / Sales 8.57x 8.51x
Yield 14% 13.5%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
10.60USD
Average target price
12.36USD
Spread / Average Target
+16.58%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CGBD Stock
  4. Financials Carlyle Secured Lending, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW