Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 15,563 - -
Change - -16.65% - -
Enterprise Value (EV) 1 17,184 13,292 12,795 11,744
Change - -22.65% -3.74% -8.22%
P/E -180x 74.6x 42.4x 25.6x
PBR 5.77x 4.52x 4.08x 2.74x
PEG 1x -0x 0.6x 0.4x
Capitalization / Revenue 6.8x 5.16x 3.91x 2.98x
EV / Revenue 6.26x 4.4x 3.22x 2.25x
EV / EBITDA 29.5x 21.7x 14.6x 8.94x
EV / EBIT -178x 54.8x 27.4x 13.8x
EV / FCF 36.3x 24.5x 17.7x 11.5x
FCF Yield 2.76% 4.09% 5.66% 8.69%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8389 1.476 2.446
Distribution rate - - - -
Net sales 1 2,747 3,018 3,978 5,231
EBITDA 1 582.2 613.6 874.3 1,313
EBIT 1 -96.44 242.4 466.2 853.6
Net income 1 -69.51 217.2 409.4 680.3
Net Debt 1 -1,489 -2,271 -2,768 -3,820
Reference price 2 79.30 62.61 62.61 62.61
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.($)
19.87x4x9.44x1.51% 86.46B
42.11x13.94x26.17x-.--% 77.82B
23.03x6.19x11.88x-.--% 31.84B
42.43x22.51x36.8x1.97% 26.18B
57.89x5.23x18.21x-.--% 23.95B
6.2x2.99x6.96x4.07% 23.14B
7.47x - - 8.08% 16.87B
12.3x-0.36x-0.62x-.--% 14.74B
38.82x18.99x29.82x-.--% 12.77B
Average 27.79x 9.19x 17.33x 1.74% 34.86B
Weighted average by Cap. 29.23x 8.92x 17.39x 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.