DDOG
Datadog Inc
Price:  
152.41 
USD
Volume:  
16,213,168
United States | Software

Datadog DCF Valuation - Growth Exit 5Y

-105.4 %
Upside

What is the DCF valuation of Datadog?

The Discounted Cash Flow (DCF) valuation of Datadog Inc (DDOG) is (8.18) USD. With the latest stock price at 152.41 USD, the upside of Datadog Inc based on DCF is -105.4%.

Is Datadog a buy or a sell?

Based on the latest price of 152.41 USD and our DCF valuation, Datadog Inc (DDOG) is a sell. Selling Datadog stocks now will result in a potential gain of 105.4%.

Note: valuation result may not be accurate due to the low predictability of business.

Range Selected
WACC / Discount Rate7.1% - 9.9%8.5%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(14.78) - (6.15)(8.18)
Upside-109.7% - -104.0%-105.4%
152.41 USD
Stock Price
(8.18) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

Datadog DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,6843,3444,4845,9477,6589,473
% Growth
26%25%34%33%29%24%
Cost of goods sold(516)(610)(777)(979)(1,198)(1,408)
% of Revenue19%18%17%16%16%15%
Selling, G&A expenses(961)(1,197)(1,605)(2,129)(2,742)(3,391)
% of Revenue36%36%36%36%36%36%
Research & Development(1,153)(1,436)(1,926)(2,554)(3,289)(4,068)
% of Revenue43%43%43%43%43%43%
Net interest & other expenses149185249330425525
% of Revenue6%6%6%6%6%6%
Tax expense(20)(36)(53)(77)(107)(141)
Tax rate10%12%12%12%12%12%
Net profit184250372538748990
% Margin7%7%8%9%10%10%