Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 24,014 - -
Change - 28.6% - -
Enterprise Value (EV) 1 17,184 21,423 21,079 20,487
Change - 24.67% -1.61% -2.81%
P/E -180x 87.6x 66.9x 43.6x
PBR 5.77x 6.96x 6.46x 5.01x
PEG 1x -0x 2.2x 0.8x
Capitalization / Revenue 6.8x 7.98x 6.43x 5.15x
EV / Revenue 6.26x 7.12x 5.64x 4.39x
EV / EBITDA 29.5x 30.5x 26.1x 17.6x
EV / EBIT -178x 72.1x 48.9x 29.4x
EV / FCF 36.3x 32.2x 30.7x 21.7x
FCF Yield 2.76% 3.1% 3.26% 4.61%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 1.08 1.413 2.169
Distribution rate - - - -
Net sales 1 2,747 3,009 3,735 4,667
EBITDA 1 582.2 702.8 808.5 1,162
EBIT 1 -96.44 297.3 430.7 697.9
Net income 1 -69.51 280.6 370 581.2
Net Debt 1 -1,489 -2,591 -2,935 -3,527
Reference price 2 79.30 94.59 94.59 94.59
Nbr of stocks (in thousands) 235,476 253,876 - -
Announcement Date 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
88.34x7.13x30.3x-.--% 24.01B
59.23x20.39x37.96x-.--% 112B
14.4x3x6.67x1.87% 78.13B
23.4x2.97x12.74x-.--% 32.62B
36.03x3.84x12.26x-.--% 24.22B
36.97x18.69x30.65x2.31% 23.63B
7.36x - - 8.58% 18.33B
5.25x2.72x6.48x5.13% 18.03B
12.01x-0.68x-1.2x-.--% 16.03B
37.94x18.54x29.33x-.--% 12.41B
Average 32.09x 8.51x 18.35x 1.79% 35.91B
Weighted average by Cap. 36.94x 10.51x 21.68x 1.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRCL Stock
  4. Valuation Circle Internet Group, Inc.