Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 16,441 - -
Change - -11.96% - -
Enterprise Value (EV) 1 17,184 14,034 13,618 12,522
Change - -18.33% -2.97% -8.05%
P/E -180x 81.6x 41x 22.8x
PBR 5.77x 4.78x 4.31x 2.89x
PEG 1x -0x 0.4x 0.3x
Capitalization / Revenue 6.8x 5.39x 4.03x 3.03x
EV / Revenue 6.26x 4.6x 3.33x 2.31x
EV / EBITDA 29.5x 22.1x 14.6x 9.32x
EV / EBIT -178x 58.6x 29.6x 14.3x
EV / FCF 36.3x 25.4x 18.4x 11.9x
FCF Yield 2.76% 3.94% 5.43% 8.37%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8109 1.615 2.896
Distribution rate - - - -
Net sales 1 2,747 3,049 4,084 5,425
EBITDA 1 582.2 635.6 933.2 1,343
EBIT 1 -96.44 239.6 460.2 874.3
Net income 1 -69.51 211.9 415.2 717.5
Net Debt 1 -1,489 -2,406 -2,823 -3,918
Reference price 2 79.30 66.14 66.14 66.14
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.($)
58.36x18.5x35.8x-.--% 101B
17.28x3.47x8.2x1.73% 75.21B
21.96x6.33x11.92x-.--% 30.55B
67.31x6.18x21.53x-.--% 27.94B
40.96x21.68x35.02x2.04% 25.18B
6.28x2.87x6.66x4.34% 21.7B
7.6x - - 7.99% 17.04B
11.27x-0.77x-1.35x-.--% 13.5B
60.71x27.65x46.37x - 13.45B
Average 32.41x 10.74x 20.52x 2.01% 36.16B
Weighted average by Cap. 36.88x 11.23x 22.13x 1.32%

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.