Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
77.02 USD133.28 USD179.99 USD
-2.46%
133.28 USDCurrent price is close to the base model value.
D
US
DDOG.US · Datadog, Inc.
US · US
Latest price130.00 USD
30D-21.47%
Vs. base value+902%
Research summary
DDOG.US latest organized financial period shows revenue grew +27.68% YoY and net income declined -41.36% YoY. Current price is about 130 USD, while the model base case is about 12.98 USD; the current price sits +902% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income108M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price130.00 USD
Base value12.98 USD
Vs. base+902%
Price date2026/04/29
8.02 USD12.98 USD16.91 USD
+902%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
8.02 USD12.98 USD16.91 USD
+902%
12.98 USDCurrent price is 901.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.7%
Current price implies roughly 15.7% annualized FCF growth.
15.7%Current price implies roughly 15.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
1.37 USD1.37 USD1.37 USD
+9,389%
1.37 USDCurrent price is 9382.1% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 3B USD | 108M USD | - | 1B USD | 0.31 | - |
| 2024/12/31 | Annual | 3B USD | 184M USD | - | 836M USD | 0.52 | - |
| 2023/12/31 | Annual | 2B USD | 49M USD | - | 632M USD | 0.14 | - |
| 2022/12/31 | Annual | 2B USD | -50M USD | - | 383M USD | -0.16 | - |
| 2021/12/31 | Annual | 1B USD | -21M USD | - | 277M USD | -0.07 | - |
Ad placement