Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 23,399 - -
Change - 25.31% - -
Enterprise Value (EV) 1 17,184 20,808 20,464 19,872
Change - 21.09% -1.66% -2.89%
P/E -180x 84.9x 64.9x 42.3x
PBR 5.77x 6.75x 6.26x 4.86x
PEG 1x -0x 2.1x 0.8x
Capitalization / Revenue 6.8x 7.78x 6.27x 5.01x
EV / Revenue 6.26x 6.91x 5.48x 4.26x
EV / EBITDA 29.5x 29.6x 25.3x 17.1x
EV / EBIT -178x 70x 47.5x 28.5x
EV / FCF 36.3x 31.3x 29.8x 21x
FCF Yield 2.76% 3.2% 3.35% 4.76%
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 91.72 91.72 91.72
Nbr of stocks (in thousands) 235,476 255,113 - -
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.($)
84.94x6.88x29.44x-.--% 23.29B
58.49x20.12x37.46x-.--% 110B
14.13x2.94x6.53x1.91% 76.64B
22.31x6.16x11.84x-.--% 30.95B
34.18x3.61x11.54x-.--% 22.98B
36.67x18.52x30.38x2.33% 23.4B
7.13x - - 8.86% 17.84B
5.21x2.71x6.45x5.18% 17.88B
11.56x-0.86x-1.53x-.--% 15.42B
37.83x18.49x29.24x-.--% 12.35B
Average 31.24x 8.73x 17.93x 1.83% 35.11B
Weighted average by Cap. 36.21x 10.73x 21.35x 1.28%

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.