|
Real-time Estimate
Cboe BZX
12:50:35 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 252.56 USD | -5.14% |
|
-9.08% | +96.06% |
| 16/10 | Mizuho Securities Adjusts Datadog Price Target to $330 From $300 | MT |
| 13/10 | Jefferies Adjusts Price Target on Datadog to $300 From $260 | MT |
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 | 95,604 | - | - |
| Change | - | -58% | 70.86% | 21.72% | -1.76% | 100.48% | - | - |
| Enterprise Value (EV) 1 | 54,754 | 22,192 | 38,039 | 45,967 | 44,196 | 91,118 | 89,714 | 88,042 |
| Change | - | -59.47% | 71.41% | 20.84% | -3.85% | 106.17% | -1.54% | -1.86% |
| P/E | -2,544x | -459x | 867x | 275x | 439x | 479x | 328x | 207x |
| PBR | 53.6x | 21.8x | 19.9x | 17.7x | 12.7x | 20.3x | 16.5x | 13.4x |
| PEG | - | -4x | -5x | 1x | -10.9x | 6.1x | 7.1x | 3.5x |
| Capitalization / Revenue | 54x | 13.9x | 18.7x | 18.1x | 13.9x | 21.4x | 17.4x | 14.2x |
| EV / Revenue | 53.2x | 13.2x | 17.9x | 17.1x | 12.9x | 20.4x | 16.4x | 13.1x |
| EV / EBITDA | 291x | 61.5x | 71.1x | 63x | 53.6x | 80.5x | 62.7x | 45.9x |
| EV / EBIT | 332x | 68x | 77.6x | 68.2x | 57.5x | 88.8x | 69.5x | 52.9x |
| EV / FCF | 219x | 57.9x | 63.7x | 59.3x | 48.3x | 77.3x | 59.9x | 44.6x |
| FCF Yield | 0.46% | 1.73% | 1.57% | 1.69% | 2.07% | 1.29% | 1.67% | 2.24% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.07 | -0.16 | 0.14 | 0.52 | 0.31 | 0.5553 | 0.8119 | 1.287 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,029 | 1,675 | 2,128 | 2,684 | 3,427 | 4,472 | 5,479 | 6,743 |
| 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 | 1,291 | 1,663 |
| Net income 1 | -20.74 | -50.16 | 48.57 | 183.7 | 107.7 | 203.5 | 309.8 | 519 |
| Net Debt 1 | -819 | -1,149 | -1,841 | -2,576 | -3,491 | -4,486 | -5,890 | -7,562 |
| Reference price 2 | 178.11 | 73.50 | 121.38 | 142.89 | 135.99 | 266.25 | 266.25 | 266.25 |
| Nbr of stocks (in thousands) | 312,016 | 317,560 | 328,554 | 339,723 | 350,671 | 359,075 | - | - |
| Announcement Date | 10/2/22 | 16/2/23 | 13/2/24 | 13/2/25 | 10/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 479.45x | 20.38x | 80.54x | -.--% | 95.6B | |
| 27.36x | 10.1x | 16.5x | 0.71% | 4,006B | |
| 129.26x | 57.21x | 93.17x | -.--% | 482B | |
| 20.24x | 5.8x | 10.1x | 1.48% | 408B | |
| 234.93x | 20.94x | 61.3x | -.--% | 303B | |
| 2445.7x | 40.91x | 133.83x | -.--% | 251B | |
| 28.39x | 5.72x | 18.01x | 1.33% | 260B | |
| 94.23x | 9.35x | 25.03x | -.--% | 154B | |
| 58.97x | 15.86x | 41.77x | -.--% | 133B | |
| 13.8x | 3.67x | 7.67x | -.--% | 97.95B | |
| Average | 353.23x | 18.99x | 48.79x | 0.35% | 618.98B | |
| Weighted average by Cap. | 152.18x | 15.24x | 30.67x | 0.62% |
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
- Stock Market
- Stocks
- DDOG Stock
- Valuation Datadog, Inc.
Select your edition
All financial news and data tailored to specific country editions
