As of 2024-12-13, the Intrinsic Value of Datadog Inc (DDOG) is
16.46 USD. This Datadog valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 156.73 USD, the upside of Datadog Inc is
-89.50%.
The range of the Intrinsic Value is 12.54 - 24.20 USD
16.46 USD
Intrinsic Value
Datadog Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(48.00) - (13.71) |
(20.60) |
-113.1% |
| DCF (Growth 10y) |
(11.81) - (34.77) |
(16.51) |
-110.5% |
| DCF (EBITDA 5y) |
12.54 - 24.20 |
16.46 |
-89.5% |
| DCF (EBITDA 10y) |
29.24 - 64.74 |
41.25 |
-73.7% |
| Fair Value |
2.83 - 2.83 |
2.83 |
-98.20% |
| P/E |
11.95 - 35.18 |
23.26 |
-85.2% |
| EV/EBITDA |
3.43 - 14.70 |
7.83 |
-95.0% |
| EPV |
(2.72) - (3.51) |
(3.12) |
-102.0% |
| DDM - Stable |
5.26 - 26.77 |
16.01 |
-89.8% |
| DDM - Multi |
9.69 - 39.28 |
15.66 |
-90.0% |
Datadog Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
53,244.32 |
| Beta |
1.59 |
| Outstanding shares (mil) |
339.72 |
| Enterprise Value (mil) |
53,651.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.71% |
| Cost of Debt |
5.00% |
| WACC |
8.66% |