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 88,613 - -
Change - -58% 70.86% 21.72% -1.76% 85.82% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 84,154 82,743 80,654
Change - -59.47% 71.41% 20.84% -3.85% 90.41% -1.68% -2.53%
P/E -2,544x -459x 867x 275x 439x 440x 305x 186x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 18.5x 14.7x 11.6x
PEG - -4x -5x 1x -10.9x 5.4x 6.9x 2.9x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 19.8x 16.2x 13.1x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 18.8x 15.1x 12x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 74.1x 58.2x 42.7x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 82x 64.4x 48.5x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 71.3x 55.2x 40.3x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.4% 1.81% 2.48%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5608 0.8088 1.328
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,472 5,466 6,741
EBITDA 1 188 360.9 534.7 729.1 823.8 1,136 1,422 1,889
EBIT 1 165.1 326.3 490.2 674.2 768 1,026 1,285 1,663
Net income 1 -20.74 -50.16 48.57 183.7 107.7 200.6 302.8 516.1
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,458 -5,869 -7,959
Reference price 2 178.11 73.50 121.38 142.89 135.99 246.78 246.78 246.78
Nbr of stocks (in thousands) 312,016 317,560 328,554 339,723 350,671 359,075 - -
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.($)
460.69x19.94x78.45x-.--% 93.64B
25.69x9.49x15.45x0.77% 3,758B
116.03x49.95x80.93x-.--% 421B
69.13x14.58x30.74x-.--% 91.41B
152.55x8.92x22.76x-.--% 78.83B
38.4x2.03x16.02x-.--% 70.31B
117.74x5.46x26.07x-.--% 47.41B
-279.36x5.81x19.24x-.--% 38.54B
29.08x6x28.75x-.--% 38.4B
22.18x4.2x11.6x1.28% 33.77B
Average 75.21x 12.64x 33.00x 0.2% 467.12B
Weighted average by Cap. 44.16x 13.18x 23.27x 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.