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 94,045 - -
Change - -58% 70.86% 21.72% -1.76% 97.21% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 89,442 88,043 85,812
Change - -59.47% 71.41% 20.84% -3.85% 102.37% -1.56% -2.53%
P/E -2,544x -459x 867x 275x 439x 477x 327x 186x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 19.7x 15.6x 12.6x
PEG - -4x -5x 1x -10.9x 6.1x 7.1x 2.5x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 21.6x 17.8x 14.3x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 20.5x 16.7x 13x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 82.5x 63.8x 46.4x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 91.6x 72.1x 52.9x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 77.6x 61.2x 43.5x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.29% 1.63% 2.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5536 0.8091 1.417
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,353 5,287 6,586
EBITDA 1 188 360.9 534.7 729.1 823.8 1,084 1,380 1,849
EBIT 1 165.1 326.3 490.2 674.2 768 976.1 1,222 1,624
Net income 1 -20.74 -50.16 48.57 183.7 107.7 195.7 302 518.3
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,603 -6,002 -8,233
Reference price 2 178.11 73.50 121.38 142.89 135.99 264.20 264.20 264.20
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.($)
22.5x8.63x14.29x0.94% 2,901B
91x36.71x61.2x-.--% 295B
103.46x32.99x104.35x0.17% 106B
69.46x14.63x30.94x-.--% 91.78B
138.47x8.17x20.84x-.--% 71.55B
36.06x1.9x14.88x-.--% 66.37B
120.09x5.26x25.78x-.--% 46.08B
-33.64x4.43x21.19x-.--% 35.89B
21.1x3.98x10.98x1.34% 31.65B
Average 63.17x 12.97x 33.83x 0.27% 405.08B
Weighted average by Cap. 34.78x 11.51x 21.45x 0.77%

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