Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 15,660 - -
Change - -16.14% - -
Enterprise Value (EV) 1 17,184 13,254 12,838 11,742
Change - -22.87% -3.14% -8.54%
P/E -180x 80.2x 40.6x 23.8x
PBR 5.77x 4.55x 4.1x 2.75x
PEG 1x -0x 0.4x 0.3x
Capitalization / Revenue 6.8x 5.14x 3.84x 2.9x
EV / Revenue 6.26x 4.35x 3.14x 2.17x
EV / EBITDA 29.5x 20.9x 13.8x 8.84x
EV / EBIT -178x 56.1x 28x 13.6x
EV / FCF 36.3x 24x 17.4x 11.2x
FCF Yield 2.76% 4.17% 5.76% 8.93%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.7857 1.552 2.653
Distribution rate - - - -
Net sales 1 2,747 3,045 4,083 5,407
EBITDA 1 582.2 632.8 932.3 1,329
EBIT 1 -96.44 236.4 459.2 861.1
Net income 1 -69.51 209.2 414.5 708.1
Net Debt 1 -1,489 -2,406 -2,823 -3,918
Reference price 2 79.30 63.00 63.00 63.00
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.($)
57.24x18.13x35.07x-.--% 98.93B
18.22x3.66x8.65x1.65% 79.26B
21.89x6.3x11.86x-.--% 30.36B
66.11x6.06x21.11x-.--% 27.44B
39.07x20.62x33.31x2.14% 24.02B
6.27x2.86x6.66x4.34% 21.67B
7.5x - - 8.09% 16.85B
11.27x-0.77x-1.35x-.--% 13.51B
61.82x28.16x47.22x - 13.65B
Average 32.15x 10.63x 20.32x 2.03% 36.19B
Weighted average by Cap. 36.17x 10.92x 21.58x 1.32%

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. ET9 Stock
  5. Valuation Circle Internet Group, Inc.