Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
70.58 USD121.28 USD163.28 USD
+7.19%
121.28 USDCurrent price is close to the base model value.
D
TechnologySoftware - ApplicationUnited States
DDOG.US · Datadog, Inc.
NMS · US · USD
Latest price130.00 USD
30D-4.8%
Vs. base value+999%
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 11.83 USD; the current price sits +999% versus the base case. 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: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price130.00 USD
Base value11.83 USD
Vs. base+999%
Price date2026/04/28
7.36 USD11.83 USD15.37 USD
+999%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
7.36 USD11.83 USD15.37 USD
+999%
11.83 USDCurrent price is 999% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.9%
Current price implies roughly 16.9% annualized FCF growth.
16.9%Current price implies roughly 16.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
1.30 USD1.30 USD1.30 USD
+9,900%
1.30 USDCurrent price is 9908.9% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 3B USD | 108M USD | 1B USD | 0.31 |
| 2024/12/30 | Annual | 3B USD | 184M USD | 836M USD | 0.52 |
| 2023/12/30 | Annual | 2B USD | 49M USD | 632M USD | 0.14 |
| 2022/12/30 | Annual | 2B USD | -50M USD | 383M USD | -0.16 |
| 2021/12/30 | Annual | 1B USD | -21M USD | 277M USD | -0.07 |
Ad placement