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 83,851 - -
Change - -58% 70.86% 21.72% -1.76% 75.83% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 79,382 77,946 75,786
Change - -59.47% 71.41% 20.84% -3.85% 79.61% -1.81% -2.77%
P/E -2,544x -459x 867x 275x 439x 414x 287x 172x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 17.5x 13.9x 11x
PEG - -4x -5x 1x -10.9x 5.1x 6.5x 2.6x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 18.8x 15.3x 12.4x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 17.8x 14.2x 11.2x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 70.2x 54.5x 39.5x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 77.4x 60.6x 45.3x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 67.3x 52x 37.9x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.49% 1.92% 2.64%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5641 0.8126 1.355
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,472 5,470 6,753
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 1,287 1,672
Net income 1 -20.74 -50.16 48.57 183.7 107.7 202 304.3 524.4
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,469 -5,905 -8,066
Reference price 2 178.11 73.50 121.38 142.89 135.99 233.52 233.52 233.52
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.($)
24.44x9.02x14.69x0.81% 3,576B
113.25x48.87x79.33x-.--% 412B
436.31x18.76x73.88x-.--% 88.33B
65.93x13.91x29.33x-.--% 87.17B
149.86x8.77x22.39x-.--% 77.44B
39.22x1.97x15.74x-.--% 71.21B
126.46x5.2x25.08x-.--% 45.32B
164.74x5.23x20.14x-.--% 41.26B
27.08x5.55x26.65x-.--% 35.64B
Average 127.48x 13.03x 34.14x 0.09% 492.77B
Weighted average by Cap. 46.51x 12.80x 22.57x 0.65%

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