Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 20,728 - -
Change - 11% - -
Enterprise Value (EV) 1 17,184 18,137 17,793 17,201
Change - 5.55% -1.9% -3.33%
P/E -180x 77.6x 60x 39.6x
PBR 5.77x 6.13x 5.69x 4.41x
PEG 1x -0x 2x 0.8x
Capitalization / Revenue 6.8x 6.9x 5.58x 4.48x
EV / Revenue 6.26x 6.04x 4.79x 3.72x
EV / EBITDA 29.5x 25.8x 22x 14.8x
EV / EBIT -178x 61.3x 41x 24.3x
EV / FCF 36.3x 27.3x 25.9x 18.2x
FCF Yield 2.76% 3.67% 3.86% 5.49%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 1.073 1.389 2.103
Distribution rate - - - -
Net sales 1 2,747 3,005 3,718 4,625
EBITDA 1 582.2 702.8 808.5 1,162
EBIT 1 -96.44 296 433.8 706.7
Net income 1 -69.51 276.7 373.1 588.4
Net Debt 1 -1,489 -2,591 -2,935 -3,527
Reference price 2 79.30 83.30 83.30 83.30
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.($)
75.69x6.04x25.81x-.--% 20.73B
52.72x18.24x33.82x-.--% 101B
13.85x2.87x6.39x1.94% 75.11B
22.29x6.15x11.83x-.--% 30.53B
35.52x3.78x12.06x-.--% 23.88B
34.63x17.41x28.56x2.46% 22.12B
7.31x - - 8.5% 17.87B
4.87x2.62x6.24x5.53% 16.73B
10.98x-1.2x-2.13x-.--% 14.32B
36.12x17.95x28.5x-.--% 11.75B
Average 29.40x 8.21x 16.79x 1.84% 33.44B
Weighted average by Cap. 33.02x 9.76x 19.37x 1.33%

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.