Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 22,336 - -
Change - 19.62% - -
Enterprise Value (EV) 1 17,184 19,751 19,420 18,860
Change - 14.94% -1.68% -2.89%
P/E -180x 83x 63.6x 41.2x
PBR 5.77x 6.48x 6.01x 4.66x
PEG 1x -0x 2.1x 0.8x
Capitalization / Revenue 6.8x 7.44x 6.03x 4.82x
EV / Revenue 6.26x 6.58x 5.24x 4.07x
EV / EBITDA 29.5x 28x 24.1x 16.5x
EV / EBIT -178x 66.4x 45.6x 27.4x
EV / FCF 36.3x 32.1x 31x 22.3x
FCF Yield 2.76% 3.11% 3.23% 4.49%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 1.06 1.383 2.138
Distribution rate - - - -
Net sales 1 2,747 3,003 3,705 4,631
EBITDA 1 582.2 706.1 804.5 1,141
EBIT 1 -96.44 297.3 425.4 689.5
Net income 1 -69.51 283.1 365.4 570.5
Net Debt 1 -1,489 -2,585 -2,916 -3,476
Reference price 2 79.30 87.98 87.98 87.98
Nbr of stocks (in thousands) 235,476 253,876 - -
Announcement Date 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
83.01x6.58x27.97x-.--% 22.34B
23.08x4.65x10.98x1.3% 100B
52.19x17.69x33.1x-.--% 97.22B
27.92x8.64x16.62x-.--% 39.58B
62.2x5.67x19.72x-.--% 25.8B
39.22x19.65x32.61x2.21% 24.87B
6.21x2.97x7.05x4.35% 21.32B
8.24x - - 7.65% 20.06B
12.81x-0.27x-0.49x-.--% 17.33B
39.4x19.26x30.24x-.--% 12.92B
Average 35.43x 9.42x 19.76x 1.55% 38.18B
Weighted average by Cap. 36.56x 10.00x 20.61x 1.13%

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.