Company Valuation: Circle Internet Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 18,673 21,239 - -
Change - 13.74% - -
Enterprise Value (EV) 1 17,184 18,655 18,323 17,763
Change - 8.56% -1.78% -3.06%
P/E -180x 78.9x 60.5x 39.1x
PBR 5.77x 6.16x 5.71x 4.43x
PEG 1x -0x 2x 0.7x
Capitalization / Revenue 6.8x 7.07x 5.73x 4.59x
EV / Revenue 6.26x 6.21x 4.95x 3.84x
EV / EBITDA 29.5x 26.4x 22.8x 15.6x
EV / EBIT -178x 62.7x 43.1x 25.8x
EV / FCF 36.3x 30.3x 29.2x 21x
FCF Yield 2.76% 3.3% 3.42% 4.77%
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 83.66 83.66 83.66
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.($)
22.76x4.58x10.83x1.32% 98.98B
45.9x15.42x28.86x-.--% 85.5B
27.63x8.52x16.39x-.--% 39.18B
60.6x5.51x19.17x-.--% 25.13B
39.76x20.68x33.82x2.1% 24.64B
6.1x2.94x6.98x4.43% 20.93B
78.93x6.21x26.42x-.--% 21.24B
8.08x - - 7.81% 19.71B
11.4x0x0x-.--% 15.8B
Average 33.46x 7.98x 17.81x 1.74% 39.01B
Weighted average by Cap. 33.91x 8.89x 18.72x 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.