FMP
Datadog, Inc.
DDOG
NASDAQ
Datadog, Inc. provides monitoring and analytics platform for developers, information technology operations teams, and business users in the cloud in North America and internationally. The company's SaaS platform integrates and automates infrastructure monitoring, application performance monitoring, log management, and security monitoring to provide real-time observability of its customers technology stack. Its platform also provides user experience monitoring, network performance monitoring, cloud security, developer-focused observability, and incident management, as well as a range of shared features, such as dashboards, analytics, collaboration tools, and alerting capabilities. The company was incorporated in 2010 and is headquartered in New York, New York.
92.26 USD
-5.18 (-5.61%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
603.47M
1.03B
1.68B
2.13B
2.68B
3.94B
5.77B
8.46B
12.41B
18.19B
Revenue %
-
70.48
62.82
27.06
26.12
46.62
46.62
46.62
46.62
Ebitda
34.11M
25.57M
41.1M
150.21M
265.94M
216.9M
318.02M
466.28M
683.67M
1B
Ebitda %
5.65
2.49
2.45
7.06
9.91
5.51
5.51
5.51
5.51
Ebit
8.21M
2.63M
-21.54M
66.54M
211.01M
89.09M
130.62M
191.52M
280.8M
411.71M
Ebit %
1.36
0.26
-1.29
3.13
7.86
2.26
2.26
2.26
2.26
Depreciation
25.9M
22.94M
62.63M
83.67M
54.93M
127.81M
187.4M
274.77M
402.86M
590.68M
Depreciation %
4.29
2.23
3.74
3.93
2.05
3.25
3.25
3.25
3.25
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
1.52B
1.55B
1.88B
2.58B
4.19B
3.94B
5.77B
8.46B
12.41B
18.19B
Total Cash %
251.46
151.1
112.49
121.36
156.06
100
100
100
100
Receivables
163.36M
268.82M
399.55M
509.28M
598.92M
970.49M
1.42B
2.09B
3.06B
4.49B
Receivables %
27.07
26.13
23.85
23.93
22.31
24.66
24.66
24.66
24.66
Inventories
-
-
33.05M
-
-
15.53M
22.77M
33.39M
48.96M
71.78M
Inventories %
-
-
1.97
-
-
0.39
0.39
0.39
0.39
Payable
21.34M
25.27M
23.47M
87.71M
107.73M
122.23M
179.22M
262.77M
385.27M
564.89M
Payable %
3.54
2.46
1.4
4.12
4.01
3.11
3.11
3.11
3.11
Cap Ex
-25.88M
-36.02M
-64.89M
-27.59M
-34.72M
-112.2M
-164.51M
-241.2M
-353.65M
-518.52M
Cap Ex %
-4.29
-3.5
-3.87
-1.3
-1.29
-2.85
-2.85
-2.85
-2.85
Weighted Average Cost Of Capital
Price
92.26
Beta
Diluted Shares Outstanding
358.64M
Costof Debt
4.06
Tax Rate
After Tax Cost Of Debt
3.66
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
1.84B
Total Equity
33.09B
Total Capital
34.93B
Debt Weighting
5.27
Equity Weighting
94.73
Wacc
9.42
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
603.47M
1.03B
1.68B
2.13B
2.68B
3.94B
5.77B
8.46B
12.41B
18.19B
Ebitda
34.11M
25.57M
41.1M
150.21M
265.94M
216.9M
318.02M
466.28M
683.67M
1B
Ebit
8.21M
2.63M
-21.54M
66.54M
211.01M
89.09M
130.62M
191.52M
280.8M
411.71M
Tax Rate
9.9
9.9
9.9
9.9
9.9
9.9
9.9
9.9
9.9
9.9
Ebiat
9.07M
2.96M
-28.37M
53.65M
190.11M
83.87M
122.97M
180.3M
264.36M
387.61M
Depreciation
25.9M
22.94M
62.63M
83.67M
54.93M
127.81M
187.4M
274.77M
402.86M
590.68M
Receivables
163.36M
268.82M
399.55M
509.28M
598.92M
970.49M
1.42B
2.09B
3.06B
4.49B
Inventories
-
-
33.05M
-
-
15.53M
22.77M
33.39M
48.96M
71.78M
Payable
21.34M
25.27M
23.47M
87.71M
107.73M
122.23M
179.22M
262.77M
385.27M
564.89M
Cap Ex
-25.88M
-36.02M
-64.89M
-27.59M
-34.72M
-112.2M
-164.51M
-241.2M
-353.65M
-518.52M
Ufcf
-132.93M
-111.66M
-196.21M
97.3M
140.71M
-273.11M
-256.83M
-376.56M
-552.12M
-809.52M
Wacc
9.42
9.42
9.42
9.42
9.42
Pv Ufcf
-249.6M
-214.51M
-287.44M
-385.16M
-516.11M
Sum Pv Ufcf
-1.65B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.42
Free Cash Flow T1
-825.71M
Terminal Value
-11.13B
Present Terminal Value
-7.09B
Intrinsic Value
Enterprise Value
-8.75B
Net Debt
595.2M
Equity Value
-9.34B
Diluted Shares Outstanding
358.64M
Equity Value Per Share
-26.04
Projected DCF
-26.04 4.543%
