DDOG is rated Sell at $200.16 versus the reconciled fair value midpoint of $87.96, implying -56.06% upside/downside. Confidence is separately disclosed at 56/100.
Value: Extreme overvaluation relative to intrinsic cash generation.
Hyperscaler Domination: AWS and Azure aggressively bundle native observability tools, crushing Datadog's pricing power and stalling enterprise adoption rates.
DDOG is rated Sell at $200.16 versus the reconciled fair value midpoint of $87.96, implying -56.06% upside/downside. Confidence is separately disclosed at 56/100.
Position sizing playbook →| Market cap | $71.2B | |
|---|---|---|
| Revenue (ttm) | 3.7B | |
| Net income (ttm) | 135.7M | |
| EPS (ttm) | $0.38 | |
| Shares out | 356M | |
| P/E (trailing) | 525.2x | |
| P/E (forward) | 70.7x | |
| Volume | 12,057,986 | |
| Beta | 1.29 | |
| Price target | $205 | +2.3% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $1.03B | $1.68B | $2.13B | $2.68B | $3.43B | +35.1% |
| Gross profit | $794.5M | $1.33B | $1.72B | $2.17B | $2.74B | +36.3% |
| Operating income | $-19.2M | $-58.7M | $-33.5M | $54.3M | $-44.4M | — |
| Net income | $-20.7M | $-50.2M | $48.6M | $183.7M | $107.7M | — |
| EPS (diluted) | — | $-0.16 | $0.14 | $0.52 | $0.31 | — |
| EBITDA | $25.6M | $13.1M | $111.0M | $265.9M | $193.8M | +65.9% |
| R&D | $419.8M | $752.4M | $962.4M | $1.15B | $1.55B | +38.6% |
| SG&A | $393.9M | $634.7M | $789.5M | $961.8M | $1.24B | +33.1% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Forward earnings | $105 | 80% |
| Peg adjusted peer | $39.41 | 5% |
| FCFF DCF | $13.19 | 10% |
| Owner earnings | $6.64 | 5% |
| Multi stage moat fade | $9.56 | 0% |
| Reverse DCF | $0.00 | 0% |
| Discounted earnings | $0.00 | 0% |
Recent company headlines from major financial publishers.
AI workloads and accelerated digital transformation initiatives drive an unexpected re-acceleration in enterprise IT spending, pushing sustained growth above 25%.
Durable ~20% near-term top-line growth driven by vendor consolidation, gradually decelerating as the law of large numbers takes effect, anchored by a 30x terminal multiple.
Cloud optimization efforts stall the top line. Heavy competition compresses pricing power. Persistently high SBC leads to continued dilution and violent multiple contraction.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Forward earnings | 80% | $105 | -47.3% | |
| Peg adjusted peer | 5% | $39.4 | -80.3% | |
| FCFF DCF | 10% | $13.2 | -93.4% | |
| Owner earnings | 5% | $6.64 | -96.7% | |
| Multi stage moat fade | 0% | $9.56 | -95.2% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Discounted earnings | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $88.0 | -56.1% |
| Ke ↓ / g → | 2.5% | 3.0% | 3.5% | 4.0% | 4.5% |
|---|---|---|---|---|---|
| 9.5% | $82.0 | $88.2 | $95.5 | $104 | $114 |
| 10.5% | $71.8 | $76.5 | $82.0 | $88.2 | $95.5 |
| 11.5% | $63.8 | $67.6 | $71.8 | $76.5 | $82.0 |
| 12.5% | $57.5 | $60.5 | $63.8 | $67.6 | $71.8 |
| 13.5% | $52.3 | $54.8 | $57.5 | $60.5 | $63.8 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 1.5 | |
| Management | 11% | 5.8 | |
| Balance Sheet | 11% | 7.5 | |
| Profitability | 11% | 3.5 | |
| Revenue Growth | 11% | 9.0 | |
| Risk Assessment | 11% | 7.0 | |
| Competitive Moat | 11% | 6.5 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 2.5 |
Upcoming earnings date and setup when available.