CRCL - NYSE
Circle Internet Group
$90.13
-11%Circle Internet Group, Inc. operates as a platform, network, and market infrastructure for stablecoin and blockchain applications. The company provides a suite of stablecoins and related products that include a network utility and application platform for organizations to benefit from stablecoins and the internet financial system; and issues a U.S. dollar-denominated stablecoin. Its stablecoins network comprises circle stablecoins, tokenized funds, liquidity, payments, and developer services, as well as integration services. The company was founded in 2013 and is based in New York, New York.
At a Glance
Live SnapshotCircle Internet Group Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $940.0M | $1.6B | $2.8B | $4.9B | $8.5B | $14.7B | $25.6B | $44.3B | $76.8B | $133.2B |
| Maintenance CapEx | -$4.3M | -$7.5M | -$13.0M | -$22.5M | -$39.0M | -$67.6M | -$117.2M | -$203.2M | -$352.4M | -$611.0M |
| Owner Earnings | $935.7M | $1.6B | $2.8B | $4.9B | $8.5B | $14.7B | $25.4B | $44.1B | $76.5B | $132.6B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $866.4M | $1.4B | $2.2B | $3.6B | $5.8B | $9.2B | $14.8B | $23.8B | $38.3B | $61.4B |
Related Guides
Continue your CRCL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.