Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
DDOG trades against a final fair-value range of $52.81-$126.10, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A prolonged enterprise IT spending freeze combined with aggressive hyperscaler bundling would devastate the hyper-growth premium currently priced into the stock.
AWS and Azure aggressively bundle native observability tools, crushing Datadog's pricing power and stalling enterprise adoption rates.
Macroeconomic shifts cause software multiples to compress to historical norms, violently erasing the current 70x forward PE premium.
Shareholders revolt against ~22% revenue SBC dilution, forcing a shift to cash compensation that severely compresses reported operating margins.
| 項目 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| 売上高 | $1.03B | $1.68B+63.1% | $2.13B+26.8% | $2.68B+25.8% | $3.43B+28.0% | +35.1% |
| 売上総利益 | $794.5M | $1.33B | $1.72B | $2.17B | $2.74B | +36.3% |
| 営業利益 | $-19.2M | $-58.7M | $-33.5M | $54.3M | $-44.4M | — |
| 純利益 | $-20.7M | $-50.2M | $48.6M | $183.7M+278.0% | $107.7M-41.4% | — |
| EPS (希薄化後) | — | $-0.16 | $0.14 | $0.52 | $0.31 | — |
| EBITDA | $25.6M | $13.1M | $111.0M | $265.9M | $193.8M | +65.9% |
| 研究開発 | $419.8M | $752.4M | $962.4M | $1.15B | $1.55B | +38.6% |
| 販管費 | $393.9M | $634.7M | $789.5M | $961.8M | $1.24B | +33.1% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
