Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 23,301 - -
Change - 24.78% - -
Enterprise Value (EV) 1 17,184 20,710 20,365 19,774
Change - 20.52% -1.66% -2.91%
P/E -180x 86.5x 65.8x 42.7x
PBR 5.77x 6.76x 6.27x 4.86x
PEG 1x -0x 2.1x 0.8x
Capitalization / Revenue 6.8x 7.76x 6.27x 5.04x
EV / Revenue 6.26x 6.89x 5.48x 4.27x
EV / EBITDA 29.5x 29.4x 25.3x 17.4x
EV / EBIT -178x 69.7x 47.8x 29x
EV / FCF 36.3x 33.7x 29.5x 20.4x
FCF Yield 2.76% 2.97% 3.39% 4.91%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 1.061 1.396 2.148
Distribution rate - - - -
Net sales 1 2,747 3,004 3,713 4,627
EBITDA 1 582.2 705.4 805 1,137
EBIT 1 -96.44 297 425.9 682.5
Net income 1 -69.51 283.1 366.6 569.1
Net Debt 1 -1,489 -2,591 -2,935 -3,527
Reference price 2 79.30 91.78 91.78 91.78
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.($)
57.38x19.56x36.39x-.--% 108B
14.94x3.12x6.95x1.8% 81.02B
22.79x6.36x12.23x-.--% 31.82B
35.86x3.8x12.15x-.--% 24.03B
86.52x6.89x29.36x-.--% 23.3B
36.41x18.38x30.15x2.34% 23.27B
7.44x - - 8.49% 18.53B
5.35x2.75x6.54x5.04% 18.37B
11.77x-0.78x-1.37x-.--% 15.7B
Average 30.94x 7.51x 16.55x 1.96% 38.2B
Weighted average by Cap. 35.67x 10.09x 20.44x 1.31%

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!