Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 23,001 - -
Change - 23.18% - -
Enterprise Value (EV) 1 17,184 20,410 20,066 19,474
Change - 18.78% -1.69% -2.95%
P/E -180x 85.5x 65.1x 42.3x
PBR 5.77x 6.67x 6.19x 4.8x
PEG 1x -0x 2.1x 0.8x
Capitalization / Revenue 6.8x 7.66x 6.2x 4.98x
EV / Revenue 6.26x 6.8x 5.41x 4.22x
EV / EBITDA 29.5x 28.9x 24.9x 17.1x
EV / EBIT -178x 68.8x 47.2x 28.6x
EV / FCF 36.3x 33.2x 29.1x 20.1x
FCF Yield 2.76% 3.01% 3.44% 4.98%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 1.059 1.393 2.142
Distribution rate - - - -
Net sales 1 2,747 3,003 3,710 4,619
EBITDA 1 582.2 705.4 805 1,137
EBIT 1 -96.44 296.7 425.4 681.2
Net income 1 -69.51 282.7 365.8 567.5
Net Debt 1 -1,489 -2,591 -2,935 -3,527
Reference price 2 79.30 90.60 90.60 90.60
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.($)
53.91x18.31x34.06x-.--% 101B
15.84x3.33x7.44x1.7% 85.94B
24.08x6.91x13.28x-.--% 34.03B
36.13x3.82x12.32x-.--% 24.11B
36.38x18.36x30.12x2.34% 23.22B
85.52x6.8x28.93x-.--% 23B
5.73x2.84x6.76x4.71% 19.67B
7.68x - - 8.22% 18.98B
11.84x-0.75x-1.32x-.--% 15.8B
Average 30.79x 7.45x 16.45x 1.89% 38.44B
Weighted average by Cap. 34.01x 9.46x 19.30x 1.3%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!