Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 20,724 - -
Change - 10.98% - -
Enterprise Value (EV) 1 17,184 18,312 17,888 16,774
Change - 6.57% -2.31% -6.23%
P/E Ratio -180x 102x 51.9x 30.7x
PBR 5.77x 6.03x 5.85x 3.64x
PEG 1x -0x 0.5x 0.4x
Capitalization / Revenue 6.8x 6.74x 4.81x 3.81x
EV / Revenue 6.26x 5.96x 4.15x 3.08x
EV / EBITDA 29.5x 28.1x 18.6x 12.3x
EV / EBIT -178x 74.9x 38.1x 18.6x
EV / FCF 36.3x 33.1x 24.2x 16x
FCF Yield 2.76% 3.02% 4.13% 6.25%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.44 0.8206 1.607 2.716
Distribution rate - - - -
Net sales 1 2,747 3,073 4,309 5,442
EBITDA 1 582.2 651.8 959.8 1,365
EBIT 1 -96.44 244.4 469.7 900.7
Net income 1 -69.51 218.3 426.3 721.2
Net Debt 1 -1,489 -2,412 -2,835 -3,950
Reference price 2 79.30 83.37 83.37 83.37
Nbr of stocks (in thousands) 2,35,476 2,48,576 - -
Announcement Date 25/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
101.6x5.96x28.09x-.--% 2.07TCr
52.99x16.33x31.9x-.--% 8.84TCr
17.7x3.56x8.4x1.69% 7.71TCr
22.27x6.27x11.79x-.--% 3.14TCr
38.41x20.24x32.7x2.18% 2.37TCr
58.15x5.26x18.32x-.--% 2.41TCr
5.83x2.73x6.48x4.66% 2.01TCr
7.26x - - 8.36% 1.58TCr
11.71x-0.59x-1.04x-.--% 1.4TCr
61.57x28.05x47.03x - 1.38TCr
Average 37.75x 9.76x 20.41x 1.88% 3.29TCr
Weighted average by Cap. 37.69x 9.82x 20.42x 1.29%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!