Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 15,074 - -
Change - -19.28% - -
Enterprise Value (EV) 1 17,184 12,670 12,258 11,172
Change - -26.27% -3.25% -8.86%
P/E -180x 73x 39.7x 23.4x
PBR 5.77x 4.38x 3.95x 2.65x
PEG 1x -0x 0.5x 0.3x
Capitalization / Revenue 6.8x 4.93x 3.69x 2.81x
EV / Revenue 6.26x 4.15x 3x 2.08x
EV / EBITDA 29.5x 20x 13.6x 8.49x
EV / EBIT -178x 49x 26.3x 13x
EV / FCF 36.3x 21.7x 16.6x 10.7x
FCF Yield 2.76% 4.61% 6.01% 9.38%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.831 1.529 2.596
Distribution rate - - - -
Net sales 1 2,747 3,056 4,088 5,365
EBITDA 1 582.2 634.8 903.1 1,316
EBIT 1 -96.44 258.7 466.9 862.2
Net income 1 -69.51 223.1 408.2 690.2
Net Debt 1 -1,489 -2,404 -2,816 -3,902
Reference price 2 79.30 60.64 60.64 60.64
Nbr of stocks (in thousands) 235,476 248,576 - -
Announcement Date 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
78.93x4.55x21.84x-.--% 16.33B
60.2x19.14x37.05x-.--% 104B
17.59x3.53x8.34x1.71% 76.51B
22.77x6.43x12.32x-.--% 31.48B
65.93x6.04x21.05x-.--% 27.36B
40.5x21.42x34.61x2.06% 24.93B
6.15x2.86x6.64x4.43% 21.24B
7.5x - - 8.09% 16.99B
64.24x29.29x49.1x - 14.1B
11.62x-0.63x-1.1x-.--% 13.93B
Average 37.54x 10.29x 21.10x 1.81% 34.69B
Weighted average by Cap. 39.65x 11.22x 22.72x 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.