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 91,674 - -
Change - -58% 70.86% 21.72% -1.76% 92.24% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 87,072 85,679 83,472
Change - -59.47% 71.41% 20.84% -3.85% 97.01% -1.6% -2.58%
P/E -2,544x -459x 867x 275x 439x 465x 319x 182x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 19.2x 15.2x 12.3x
PEG - -4x -5x 1x -10.9x 5.9x 7x 2.4x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 21.1x 17.4x 14x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 20x 16.2x 12.7x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 80.4x 62.3x 45.5x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 89.2x 70.2x 51.6x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 75.8x 60.3x 43.3x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.32% 1.66% 2.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5536 0.8073 1.417
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,352 5,277 6,567
EBITDA 1 188 360.9 534.7 729.1 823.8 1,083 1,376 1,836
EBIT 1 165.1 326.3 490.2 674.2 768 975.8 1,220 1,619
Net income 1 -20.74 -50.16 48.57 183.7 107.7 195.7 301.5 518.3
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,602 -5,995 -8,202
Reference price 2 178.11 73.50 121.38 142.89 135.99 257.54 257.54 257.54
Nbr of stocks (in thousands) 312,016 317,560 328,554 339,723 350,671 355,960 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
465.2x20.01x80.43x-.--% 91.67B
22.2x8.52x14.17x0.96% 2,861B
93.99x37.9x63.36x-.--% 304B
126.3x40.33x127.55x0.14% 130B
85.38x17.16x37.28x-.--% 106B
164.63x9.59x23.69x-.--% 85.3B
36.94x1.96x15.33x-.--% 68.07B
123.9x5.18x25.62x-.--% 45.15B
-36.64x4.91x23.51x-.--% 39.63B
101.4x5.28x25.41x-.--% 32.56B
Average 118.33x 15.08x 43.63x 0.11% 376.27B
Weighted average by Cap. 48.95x 12.31x 24.89x 0.73%

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.