Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 16,065 - -
Change - -13.97% - -
Enterprise Value (EV) 1 17,184 13,481 13,222 12,530
Change - -21.55% -1.92% -5.24%
P/E -180x 63.7x 45.2x 28.6x
PBR 5.77x 4.66x 4.32x 3.35x
PEG 1x -0x 1.1x 0.5x
Capitalization / Revenue 6.8x 5.36x 4.26x 3.31x
EV / Revenue 6.26x 4.5x 3.5x 2.58x
EV / EBITDA 29.5x 20.2x 16.1x 9.73x
EV / EBIT -178x 46.7x 29.9x 16.1x
EV / FCF 36.3x 35.9x 18.4x 12.3x
FCF Yield 2.76% 2.78% 5.44% 8.15%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.994 1.401 2.215
Distribution rate - - - -
Net sales 1 2,747 2,996 3,775 4,855
EBITDA 1 582.2 667.1 821.4 1,287
EBIT 1 -96.44 288.5 441.9 776.1
Net income 1 -69.51 252.1 368.3 618.3
Net Debt 1 -1,489 -2,585 -2,843 -3,536
Reference price 2 79.30 63.28 63.28 63.28
Nbr of stocks (in thousands) 235,476 253,876 - -
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.($)
20.24x4.07x9.62x1.48% 88.05B
43.86x14.66x27.53x-.--% 81.56B
24.49x7.14x13.69x-.--% 33.95B
43.15x22.91x37.47x1.94% 26.64B
62x5.63x19.62x-.--% 25.65B
6.29x3.02x7.18x4.2% 22.08B
7.62x - - 7.91% 17.44B
63.66x4.5x20.21x-.--% 16.07B
12.24x-0.38x-0.67x-.--% 14.65B
Average 31.51x 7.69x 16.83x 1.73% 36.23B
Weighted average by Cap. 31.91x 8.70x 17.92x 1.27%

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.