Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 19,952 - -
Change - 6.85% - -
Enterprise Value (EV) 1 17,184 17,367 17,036 16,476
Change - 1.07% -1.91% -3.29%
P/E -180x 74.1x 56.8x 36.8x
PBR 5.77x 5.79x 5.37x 4.16x
PEG 1x -0x 1.9x 0.7x
Capitalization / Revenue 6.8x 6.64x 5.38x 4.31x
EV / Revenue 6.26x 5.78x 4.6x 3.56x
EV / EBITDA 29.5x 24.6x 21.2x 14.4x
EV / EBIT -178x 58.4x 40x 23.9x
EV / FCF 36.3x 28.3x 27.2x 19.5x
FCF Yield 2.76% 3.54% 3.68% 5.14%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 1.06 1.383 2.138
Distribution rate - - - -
Net sales 1 2,747 3,003 3,705 4,631
EBITDA 1 582.2 706.1 804.5 1,141
EBIT 1 -96.44 297.3 425.4 689.5
Net income 1 -69.51 283.1 365.4 570.5
Net Debt 1 -1,489 -2,585 -2,916 -3,476
Reference price 2 79.30 78.59 78.59 78.59
Nbr of stocks (in thousands) 235,476 253,876 - -
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.($)
22.79x4.59x10.85x1.32% 99.15B
46.23x15.53x29.08x-.--% 86.11B
27.5x8.42x16.2x-.--% 38.81B
62.44x5.69x19.8x-.--% 25.9B
40.27x20.97x34.29x2.08% 24.93B
6.11x2.94x6.99x4.42% 20.97B
74.15x5.78x24.6x-.--% 19.95B
7.99x - - 7.89% 19.28B
12.74x-0.16x-0.27x-.--% 15.34B
Average 33.36x 7.97x 17.69x 1.75% 38.94B
Weighted average by Cap. 33.92x 8.95x 18.75x 1.22%

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.