Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 19,349 - -
Change - 3.62% - -
Enterprise Value (EV) 1 17,184 16,938 16,514 15,399
Change - -1.43% -2.5% -6.75%
P/E Ratio -180x 94.9x 48.4x 28.7x
PBR 5.77x 5.63x 5.46x 3.4x
PEG 1x -0x 0.5x 0.4x
Capitalization / Revenue 6.8x 6.3x 4.49x 3.56x
EV / Revenue 6.26x 5.51x 3.83x 2.83x
EV / EBITDA 29.5x 26x 17.2x 11.3x
EV / EBIT -178x 69.3x 35.2x 17.1x
EV / FCF 36.3x 30.6x 22.3x 14.7x
FCF Yield 2.76% 3.27% 4.48% 6.81%
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 77.84 77.84 77.84
Nbr of stocks (in thousands) 235,476 248,576 - -
Announcement Date 2/25/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.33x15.44x30.16x-.--% 83.92B
21.51x5.94x11.15x-.--% 30.26B
53.52x4.8x16.73x-.--% 22.16B
37.46x19.71x31.84x2.23% 23.07B
5.86x2.74x6.5x4.64% 20.26B
7.02x - - 8.65% 15.31B
11.41x-0.71x-1.25x-.--% 13.67B
59.08x26.9x45.1x - 13.13B
109.43x10.54x128.07x0.1% 7.53B
Average 39.51x 10.67x 33.54x 1.95% 25.48B
Weighted average by Cap. 38.84x 11.75x 26.38x 1.29%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!