Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 15,456 - -
Change - -17.23% - -
Enterprise Value (EV) 1 17,184 13,185 12,688 11,637
Change - -23.27% -3.77% -8.29%
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 5.06x 3.81x 2.94x
EV / Revenue 6.26x 4.31x 3.13x 2.22x
EV / EBITDA 29.5x 20.8x 14.1x 8.88x
EV / EBIT -178x 51.8x 27x 13.5x
EV / FCF 36.3x 22.8x 17.1x 11x
FCF Yield 2.76% 4.38% 5.86% 9.07%
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 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
73.02x4.31x20.84x-.--% 15.46B
54x16.73x33x-.--% 91.47B
17.7x3.55x8.4x1.7% 77.01B
20.93x5.29x10.15x-.--% 28.55B
41.23x21.83x35.27x2.03% 25.37B
57.67x5.21x18.14x-.--% 23.85B
5.5x2.82x6.55x4.55% 20.7B
6.97x - - 8.56% 16.15B
11.58x-0.64x-1.13x-.--% 13.87B
60.13x27.38x45.91x - 13.12B
Average 34.87x 9.61x 19.68x 1.87% 32.55B
Weighted average by Cap. 35.71x 10.05x 20.45x 1.33%

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. Valuation Circle Internet Group, Inc.