Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 25,908 - -
Change - 38.74% - -
Enterprise Value (EV) 1 17,184 23,322 22,989 22,423
Change - 35.72% -1.43% -2.46%
P/E -180x 96.3x 73.3x 47.6x
PBR 5.77x 7.51x 6.97x 5.4x
PEG 1x -0x 2.3x 0.9x
Capitalization / Revenue 6.8x 8.63x 6.98x 5.61x
EV / Revenue 6.26x 7.77x 6.2x 4.86x
EV / EBITDA 29.5x 33.1x 28.6x 19.7x
EV / EBIT -178x 78.6x 54.1x 32.9x
EV / FCF 36.3x 37.9x 33.3x 23.1x
FCF Yield 2.76% 2.64% 3% 4.33%
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 1 582.2 705.2 804.9 1,137
EBIT 1 -96.44 296.6 425.3 681
Net income 1 -69.51 282.7 365.8 567.5
Net Debt 1 -1,489 -2,586 -2,919 -3,485
Reference price 2 79.30 102.05 102.05 102.05
Nbr of stocks (in thousands) 235,476 253,876 - -
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.($)
58.81x20.04x37.42x-.--% 110B
20.92x4.21x9.94x1.44% 91.01B
25.95x7.58x14.57x-.--% 36.72B
96.33x7.77x33.07x-.--% 25.91B
36.7x3.92x12.62x-.--% 24.41B
38.12x19.31x31.67x2.24% 24.32B
6.3x2.99x7.1x4.29% 21.6B
8.33x - - 7.58% 20.43B
12.79x-0.36x-0.63x-.--% 17.07B
Average 33.81x 8.18x 18.22x 1.73% 41.25B
Weighted average by Cap. 38.13x 10.51x 21.74x 1.17%

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!