Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 19,943 - -
Change - 6.8% - -
Enterprise Value (EV) 1 17,184 17,532 17,108 15,993
Change - 2.02% -2.42% -6.52%
P/E -180x 97.8x 49.9x 29.5x
PBR 5.77x 5.8x 5.63x 3.51x
PEG 1x -0x 0.5x 0.4x
Capitalization / Revenue 6.8x 6.49x 4.63x 3.66x
EV / Revenue 6.26x 5.71x 3.97x 2.94x
EV / EBITDA 29.5x 26.9x 17.8x 11.7x
EV / EBIT -178x 71.7x 36.4x 17.8x
EV / FCF 36.3x 31.7x 23.1x 15.3x
FCF Yield 2.76% 3.15% 4.32% 6.55%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8206 1.607 2.716
Distribution rate - - - -
Net sales 1 2,747 3,073 4,309 5,442
EBITDA 1 582.2 651.8 959.8 1,365
EBIT 1 -96.44 244.4 469.7 900.7
Net income 1 -69.51 218.3 426.3 721.2
Net Debt 1 -1,489 -2,412 -2,835 -3,950
Reference price 2 79.30 80.23 80.23 80.23
Nbr of stocks (in thousands) 235,476 248,576 - -
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.($)
58.41x18.14x35.43x-.--% 97.39B
16.77x3.37x7.96x1.79% 73.03B
23.41x6.77x12.74x-.--% 32.72B
38.77x20.44x33.03x2.16% 23.9B
59.79x5.42x18.88x-.--% 24.76B
5.71x2.7x6.41x4.76% 19.75B
7.15x - - 8.48% 15.62B
11.3x-0.75x-1.32x-.--% 13.55B
59.55x27.11x45.46x - 13.35B
Average 31.21x 10.40x 19.82x 2.15% 34.9B
Weighted average by Cap. 35.85x 10.93x 21.51x 1.36%

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. CRCL * Stock
  5. Valuation Circle Internet Group, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!