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 90,573 - -
Change - -58% 70.86% 21.72% -1.76% 89.93% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 86,115 84,704 82,615
Change - -59.47% 71.41% 20.84% -3.85% 94.85% -1.64% -2.47%
P/E -2,544x -459x 867x 275x 439x 450x 312x 190x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 18.9x 15x 11.9x
PEG - -4x -5x 1x -10.9x 5.6x 7.1x 3x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 20.3x 16.6x 13.4x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 19.3x 15.5x 12.3x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 75.8x 59.6x 43.7x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 83.9x 65.9x 49.7x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 73x 56.5x 41.3x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.37% 1.77% 2.42%
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 73.50 121.38 142.89 135.99 252.24 252.24 252.24
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.($)
25.22x9.31x15.16x0.78% 3,690B
118.18x51.07x82.89x-.--% 430B
449.83x19.26x75.78x-.--% 90.57B
67.44x14.22x29.99x-.--% 89.16B
152.58x8.92x22.76x-.--% 78.84B
40.99x2.13x16.96x-.--% 75.53B
118.26x5.19x24.1x-.--% 45.23B
-305.31x6.36x21.07x-.--% 42.12B
29.13x5.99x28.72x-.--% 38.3B
Average 77.37x 13.60x 35.27x 0.09% 508.84B
Weighted average by Cap. 43.53x 13.31x 23.43x 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