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 96,279 - -
Change - -58% 70.86% 21.72% -1.76% 101.89% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 91,810 90,373 88,213
Change - -59.47% 71.41% 20.84% -3.85% 107.73% -1.56% -2.39%
P/E -2,544x -459x 867x 275x 439x 479x 326x 194x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 20.1x 15.9x 12.6x
PEG - -4x -5x 1x -10.9x 5.9x 7x 2.9x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 21.5x 17.6x 14.2x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 20.5x 16.5x 13.1x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 81.1x 63.2x 45.9x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 89.5x 70x 52.7x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 77.7x 60.3x 44.2x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.29% 1.66% 2.26%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5598 0.822 1.38
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,472 5,479 6,759
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 48.57 183.7 107.7 202.3 309.9 540.9
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,469 -5,905 -8,066
Reference price 2 178.11 73.50 121.38 142.89 135.99 268.13 268.13 268.13
Nbr of stocks (in thousands) 312,016 317,560 328,554 339,723 350,671 359,075 - -
Announcement Date 2/10/22 2/16/23 2/13/24 2/13/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.2x9.68x15.83x0.77% 3,833B
124.16x54.2x87.97x-.--% 456B
479.02x20.53x81.15x-.--% 96.28B
67.86x14.32x30.19x-.--% 89.81B
107.18x9.08x24.25x-.--% 81.59B
33.64x1.62x12.95x-.--% 60.97B
188.3x - - -.--% 47.52B
32.1x6.69x32.11x-.--% 42.36B
109.33x4.32x20.97x-.--% 37.67B
Average 129.75x 15.05x 38.18x 0.09% 527.2B
Weighted average by Cap. 49.41x 14.13x 24.74x 0.62%

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