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 91,414 - -
Change - -58% 70.86% 21.72% -1.76% 91.69% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 86,827 85,475 83,463
Change - -59.47% 71.41% 20.84% -3.85% 96.46% -1.56% -2.35%
P/E -2,544x -459x 867x 275x 439x 489x 325x 193x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 19.2x 15.2x 12.3x
PEG - -4x -5x 1x -10.9x 7x 6.4x 2.8x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 21x 17.4x 14.1x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 20x 16.2x 12.8x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 80.4x 63.6x 48.2x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 89.1x 70.5x 52.9x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 75.6x 60.7x 44.7x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.32% 1.65% 2.23%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5256 0.7909 1.328
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,349 5,261 6,499
EBITDA 1 188 360.9 534.7 729.1 823.8 1,080 1,345 1,732
EBIT 1 165.1 326.3 490.2 674.2 768 974.3 1,212 1,577
Net income 1 -20.74 -50.16 48.57 183.7 107.7 193.3 296.6 497.6
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,587 -5,939 -7,951
Reference price 2 178.11 73.50 121.38 142.89 135.99 256.81 256.81 256.81
Nbr of stocks (in thousands) 312,016 317,560 328,554 339,723 350,671 355,960 - -
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.($)
22.42x8.62x14.33x0.95% 2,888B
99.61x40.25x67.3x-.--% 322B
125.21x39.98x126.45x0.14% 128B
82.46x16.57x36.01x-.--% 102B
161.36x9.41x23.25x-.--% 83.61B
34.45x1.82x14.21x-.--% 63.84B
131.38x5.52x27.01x-.--% 47.86B
-37.54x5.04x24.13x-.--% 40.6B
100.18x5.21x25.08x-.--% 32.17B
Average 79.95x 14.71x 39.75x 0.12% 412.15B
Weighted average by Cap. 39.10x 12.46x 23.97x 0.74%

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