Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 15,501 - -
Change - -16.99% - -
Enterprise Value (EV) 1 17,184 13,230 12,733 11,682
Change - -23.01% -3.76% -8.26%
P/E -180x 73.2x 41.7x 25.4x
PBR 5.77x 4.51x 4.06x 2.73x
PEG 1x -0x 0.6x 0.4x
Capitalization / Revenue 6.8x 5.07x 3.82x 2.95x
EV / Revenue 6.26x 4.33x 3.14x 2.23x
EV / EBITDA 29.5x 20.9x 14.1x 8.91x
EV / EBIT -178x 51.9x 27x 13.6x
EV / FCF 36.3x 22.9x 17.1x 11.1x
FCF Yield 2.76% 4.36% 5.84% 9.03%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8516 1.495 2.456
Distribution rate - - - -
Net sales 1 2,747 3,056 4,058 5,249
EBITDA 1 582.2 632.7 901.6 1,311
EBIT 1 -96.44 254.8 470.8 861.2
Net income 1 -69.51 221.4 418.5 692.3
Net Debt 1 -1,489 -2,271 -2,768 -3,820
Reference price 2 79.30 62.36 62.36 62.36
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.($)
50.45x15.54x30.66x-.--% 85.47B
18.63x3.74x8.84x1.61% 81.06B
21.03x5.35x10.26x-.--% 28.79B
38.76x20.44x33.02x2.16% 23.86B
56.86x5.13x17.85x-.--% 23.52B
5.71x2.87x6.68x4.39% 21.46B
7.14x - - 8.35% 16.3B
11.63x-0.62x-1.1x-.--% 13.93B
60.02x27.34x45.83x - 13.17B
Average 30.03x 9.97x 19.01x 2.06% 34.17B
Weighted average by Cap. 32.13x 9.64x 19.13x 1.4%

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.