Company Valuation: Datadog, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 55,573 23,341 39,880 48,543 47,688 82,684 - -
Change - -58% 70.86% 21.72% -1.76% 73.39% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 78,215 76,779 74,619
Change - -59.47% 71.41% 20.84% -3.85% 76.97% -1.84% -2.81%
P/E -2,544x -459x 867x 275x 439x 408x 283x 170x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 17.3x 13.7x 10.8x
PEG - -4x -5x 1x -10.9x 5x 6.4x 2.5x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 18.5x 15.1x 12.3x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 17.5x 14x 11.1x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 69.1x 53.7x 38.9x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 76.2x 59.5x 44.6x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 66.2x 51.2x 37.4x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.51% 1.95% 2.67%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5641 0.8126 1.355
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,472 5,475 6,750
EBITDA 1 188 360.9 534.7 729.1 823.8 1,131 1,430 1,920
EBIT 1 165.1 326.3 490.2 674.2 768 1,026 1,290 1,673
Net income 1 -20.74 -50.16 48.57 183.7 107.7 203.4 307.2 534.7
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,469 -5,905 -8,066
Reference price 2 178.11 73.50 121.38 142.89 135.99 230.27 230.27 230.27
Nbr of stocks (in thousands) 3,12,016 3,17,560 3,28,554 3,39,723 3,50,671 3,59,075 - -
Announcement Date 10/02/22 16/02/23 13/02/24 13/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
408.2x17.49x69.13x-.--% 8.27TCr
25.24x9.32x15.25x0.78% 3,69100Cr
113.07x49.18x79.82x-.--% 41TCr
57.01x12.05x25.41x-.--% 7.54TCr
92.57x7.95x20.13x-.--% 7.05TCr
34.63x1.68x13.43x-.--% 6.29TCr
191.83x6.12x23.64x-.--% 4.8TCr
115.02x4.54x22.23x-.--% 3.96TCr
-34.35x4.9x27.84x-.--% 3.59TCr
28.18x5.83x27.98x-.--% 3.72TCr
Average 103.14x 11.91x 32.49x 0.08% 45.58TCr
Weighted average by Cap. 43.96x 12.88x 22.67x 0.63%

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. DDOG Stock
  4. Valuation Datadog, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!