Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 15,715 - -
Change - -15.84% - -
Enterprise Value (EV) 1 17,184 13,309 12,892 11,797
Change - -22.55% -3.13% -8.5%
P/E -180x 76x 41.3x 24.3x
PBR 5.77x 4.57x 4.12x 2.76x
PEG 1x -0x 0.5x 0.3x
Capitalization / Revenue 6.8x 5.14x 3.84x 2.93x
EV / Revenue 6.26x 4.35x 3.15x 2.2x
EV / EBITDA 29.5x 20.8x 14.2x 8.88x
EV / EBIT -178x 52.5x 28.7x 14.1x
EV / FCF 36.3x 22.8x 17.5x 11.3x
FCF Yield 2.76% 4.39% 5.72% 8.88%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8323 1.53 2.597
Distribution rate - - - -
Net sales 1 2,747 3,059 4,090 5,369
EBITDA 1 582.2 640 908.3 1,329
EBIT 1 -96.44 253.3 448.5 834.3
Net income 1 -69.51 223.5 408.3 690.6
Net Debt 1 -1,489 -2,406 -2,823 -3,918
Reference price 2 79.30 63.22 63.22 63.22
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.($)
75.96x4.35x20.79x-.--% 15.71B
59.11x18.76x36.3x-.--% 102B
17.76x3.56x8.42x1.69% 77.26B
21.31x5.98x11.35x-.--% 29.89B
68.14x6.26x21.81x-.--% 28.28B
39.31x20.75x33.52x2.13% 24.19B
6.07x2.81x6.54x4.49% 20.97B
7.47x - - 8.12% 16.95B
60.51x27.56x46.21x - 13.31B
11.48x-0.68x-1.2x-.--% 13.76B
Average 36.71x 9.93x 20.42x 1.83% 34.25B
Weighted average by Cap. 38.94x 10.86x 22.08x 1.26%

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.