investorscraft@gmail.com

Intrinsic ValueDatadog, Inc. (DDOG)

Previous Close$136.50
Intrinsic Value
Upside potential
Previous Close
$136.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Datadog, Inc. operates in the cloud-based monitoring and analytics sector, providing a unified platform for observability, security, and business intelligence. The company’s core revenue model is subscription-based, offering scalable solutions that integrate infrastructure monitoring, application performance management, log management, and security tools. Serving enterprises across industries, Datadog enables real-time insights into IT environments, helping clients optimize performance, troubleshoot issues, and enhance operational efficiency. Its platform supports hybrid and multi-cloud deployments, catering to modern DevOps and SecOps workflows. Datadog has established itself as a leader in the observability space, competing with incumbents like New Relic and emerging players such as Splunk. The company differentiates through seamless integrations, developer-friendly tools, and a data-driven approach to IT operations. Its market position is reinforced by strong adoption among high-growth tech firms and enterprises undergoing digital transformation. As cloud adoption accelerates, Datadog is well-positioned to capitalize on the expanding demand for unified observability solutions.

Revenue Profitability And Efficiency

Datadog reported revenue of $2.68 billion for FY 2024, reflecting robust growth in its subscription-based model. Net income stood at $183.7 million, with diluted EPS of $0.51, indicating improving profitability. Operating cash flow was strong at $870.6 million, supported by high-margin recurring revenue. Capital expenditures were modest at $34.7 million, underscoring the asset-light nature of its SaaS business.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, driven by high customer retention and upselling opportunities. Its capital efficiency is evident in the strong operating cash flow relative to revenue, highlighting effective cost management and scalability. Datadog’s ability to monetize its platform through additional modules and enterprise-tier plans enhances its earnings potential.

Balance Sheet And Financial Health

Datadog maintains a healthy balance sheet with $1.25 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt of $1.84 billion is manageable given its cash flow generation. The company’s financial health is robust, with no dividend obligations, allowing reinvestment in product development and market expansion.

Growth Trends And Dividend Policy

Datadog’s revenue growth trajectory remains strong, fueled by cloud adoption and product innovation. The company does not pay dividends, opting to reinvest profits into R&D and acquisitions. Its focus on expanding its product suite and global footprint supports long-term growth, with potential upside from cross-selling and new customer acquisition.

Valuation And Market Expectations

The market values Datadog at a premium, reflecting its leadership in observability and growth potential. Investors anticipate sustained revenue expansion and margin improvement as the company scales. Valuation multiples align with high-growth SaaS peers, with expectations of continued market share gains in a competitive landscape.

Strategic Advantages And Outlook

Datadog’s strategic advantages include its integrated platform, developer-centric approach, and strong ecosystem partnerships. The outlook is positive, with tailwinds from cloud migration and digital transformation. Challenges include competition and macroeconomic pressures, but the company’s innovation and execution track record position it well for long-term success.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount