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 99,270 - -
Change - -58% 70.86% 21.72% -1.76% 108.17% - -
Enterprise Value (EV) 1 54,754 22,192 38,039 45,967 44,196 94,732 93,183 91,204
Change - -59.47% 71.41% 20.84% -3.85% 114.34% -1.64% -2.12%
P/E -2,544x -459x 867x 275x 439x 494x 337x 201x
PBR 53.6x 21.8x 19.9x 17.7x 12.7x 20.7x 16.4x 13x
PEG - -4x -5x 1x -10.9x 6.1x 7.2x 3x
Capitalization / Revenue 54x 13.9x 18.7x 18.1x 13.9x 22.2x 18.1x 14.7x
EV / Revenue 53.2x 13.2x 17.9x 17.1x 12.9x 21.2x 17x 13.5x
EV / EBITDA 291x 61.5x 71.1x 63x 53.6x 83.7x 65.1x 47.5x
EV / EBIT 332x 68x 77.6x 68.2x 57.5x 92.3x 72.2x 54.5x
EV / FCF 219x 57.9x 63.7x 59.3x 48.3x 80.2x 62.2x 45.7x
FCF Yield 0.46% 1.73% 1.57% 1.69% 2.07% 1.25% 1.61% 2.19%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.07 -0.16 0.14 0.52 0.31 0.5598 0.8214 1.374
Distribution rate - - - - - - - -
Net sales 1 1,029 1,675 2,128 2,684 3,427 4,472 5,478 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 1,290 1,673
Net income 1 -20.74 -50.16 48.57 183.7 107.7 202.3 309.6 539.8
Net Debt 1 -819 -1,149 -1,841 -2,576 -3,491 -4,538 -6,087 -8,066
Reference price 2 178.11 73.50 121.38 142.89 135.99 276.46 276.46 276.46
Nbr of stocks (in thousands) 312,016 317,560 328,554 339,723 350,671 359,075 - -
Announcement Date 2/10/22 A 2/16/23 A 2/13/24 A 2/13/25 A 2/10/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.04x9.62x15.73x0.77% 3,809B
122.44x53.43x86.72x-.--% 449B
20.67x5.89x10.32x1.45% 416B
252.08x22.5x65.87x-.--% 325B
2647.5x44.38x142.94x-.--% 272B
26.28x5.27x16.62x1.44% 243B
86.75x8.42x22.54x-.--% 139B
57.81x15.57x41.01x-.--% 131B
18.54x11.83x14.1x-.--% 97.19B
Average 362.01x 19.66x 46.21x 0.41% 653.47B
Weighted average by Cap. 168.63x 14.98x 30.15x 0.66%

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