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 75,129 - -
Change - -58% 70.86% 21.72% -1.76% 57.54% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 70,660 69,224 67,064
Change - -59.47% 71.41% 20.84% -3.85% 59.88% -2.03% -3.12%
P/E -2,544x -459x 867x 275x 439x 371x 257x 154x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 15.7x 12.4x 9.86x
PEG - -4x -5x 1x -10.9x 4.5x 5.8x 2.3x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 16.8x 13.7x 11.1x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 15.8x 12.7x 9.93x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 62.5x 48.4x 34.9x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 68.9x 53.8x 40.1x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 59.9x 46.2x 33.5x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.67% 2.17% 2.98%
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 73.50 121.38 142.89 135.99 209.23 209.23 209.23
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.($)
396.8x16.97x67.09x-.--% 80.38B
25.45x9.39x15.31x0.78% 3,720B
118.78x51.33x83.32x-.--% 432B
65.14x13.75x29.01x-.--% 86.21B
104.43x8.87x22.49x-.--% 79.49B
38x1.9x15.17x-.--% 69B
189.02x6.03x23.28x-.--% 47.34B
113.05x4.64x22.56x-.--% 40.51B
26.61x5.48x26.32x-.--% 35.11B
22.34x4.26x11.76x1.27% 34.15B
Average 109.96x 12.26x 31.63x 0.2% 462.49B
Weighted average by Cap. 45.34x 13.26x 23.15x 0.64%

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

  1. Stock Market
  2. Stocks
  3. DDOG Stock
  4. Valuation Datadog, Inc.