Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 16,063 - -
Change - -13.98% - -
Enterprise Value (EV) 1 17,184 13,657 13,240 12,145
Change - -20.53% -3.05% -8.28%
P/E -180x 78.7x 40.2x 23.8x
PBR 5.77x 4.67x 4.53x 2.82x
PEG 1x -0x 0.4x 0.3x
Capitalization / Revenue 6.8x 5.22x 3.74x 2.96x
EV / Revenue 6.26x 4.44x 3.08x 2.24x
EV / EBITDA 29.5x 21.2x 13.9x 9.04x
EV / EBIT -178x 56.8x 28.6x 13.9x
EV / FCF 36.3x 24.7x 17.9x 11.6x
FCF Yield 2.76% 4.05% 5.59% 8.63%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8206 1.607 2.716
Distribution rate - - - -
Net sales 1 2,747 3,076 4,299 5,425
EBITDA 1 582.2 645.4 950.8 1,343
EBIT 1 -96.44 240.4 463.7 874.3
Net income 1 -69.51 218.9 426.1 717.5
Net Debt 1 -1,489 -2,406 -2,823 -3,918
Reference price 2 79.30 64.62 64.62 64.62
Nbr of stocks (in thousands) 235,476 248,576 - -
Announcement Date 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
78.75x4.44x21.16x-.--% 16.06B
60.37x18.83x36.55x-.--% 102B
17.3x3.47x8.21x1.73% 75.32B
22.16x6.36x11.99x-.--% 30.87B
68.28x6.27x21.84x-.--% 28.33B
44.72x23.8x38.44x1.87% 27.44B
6.25x2.84x6.73x4.35% 21.61B
7.6x - - 7.99% 17.07B
61.19x27.88x46.74x - 13.58B
11.12x-0.82x-1.45x-.--% 13.32B
Average 37.77x 10.34x 21.14x 1.77% 34.51B
Weighted average by Cap. 39.95x 11.28x 22.78x 1.24%

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.