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%.
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 Rate | 7.1% - 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% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 2,684 | 3,344 | 4,484 | 5,947 | 7,658 | 9,473 |
% Growth | 26% | 25% | 34% | 33% | 29% | 24% |
Cost of goods sold | (516) | (610) | (777) | (979) | (1,198) | (1,408) |
% of Revenue | 19% | 18% | 17% | 16% | 16% | 15% |
Selling, G&A expenses | (961) | (1,197) | (1,605) | (2,129) | (2,742) | (3,391) |
% of Revenue | 36% | 36% | 36% | 36% | 36% | 36% |
Research & Development | (1,153) | (1,436) | (1,926) | (2,554) | (3,289) | (4,068) |
% of Revenue | 43% | 43% | 43% | 43% | 43% | 43% |
Net interest & other expenses | 149 | 185 | 249 | 330 | 425 | 525 |
% of Revenue | 6% | 6% | 6% | 6% | 6% | 6% |
Tax expense | (20) | (36) | (53) | (77) | (107) | (141) |
Tax rate | 10% | 12% | 12% | 12% | 12% | 12% |
Net profit | 184 | 250 | 372 | 538 | 748 | 990 |
% Margin | 7% | 7% | 8% | 9% | 10% | 10% |