Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 18,812 - -
Change - 0.74% - -
Enterprise Value (EV) 1 17,184 16,401 15,977 14,862
Change - -4.56% -2.58% -6.98%
P/E -180x 92.2x 47.1x 27.9x
PBR 5.77x 5.47x 5.31x 3.31x
PEG 1x -0x 0.5x 0.4x
Capitalization / Revenue 6.8x 6.12x 4.37x 3.46x
EV / Revenue 6.26x 5.34x 3.71x 2.73x
EV / EBITDA 29.5x 25.2x 16.6x 10.9x
EV / EBIT -178x 67.1x 34x 16.5x
EV / FCF 36.3x 29.7x 21.6x 14.2x
FCF Yield 2.76% 3.37% 4.63% 7.05%
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 75.68 75.68 75.68
Nbr of stocks (in thousands) 235,476 248,576 - -
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.($)
97.43x5.68x26.79x-.--% 19.87B
56.7x17.65x34.29x-.--% 95.19B
16.19x3.25x7.68x1.85% 70.51B
22.65x6.54x12.31x-.--% 31.56B
44.55x23.7x38.29x1.88% 27.41B
58.4x5.28x18.4x-.--% 24.18B
5.64x2.69x6.37x4.82% 19.5B
7.37x - - 8.23% 16.12B
11.7x-0.6x-1.05x-.--% 14.02B
58.68x26.71x44.79x - 13.12B
Average 37.93x 10.10x 20.87x 1.86% 33.15B
Weighted average by Cap. 39.18x 10.78x 21.94x 1.28%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!