DDOG - Datadog, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$274.47
DETAILS
HIGH:
$320.00
LOW:
$158.00
MEDIAN:
$287.00
CONSENSUS:
$274.47
UPSIDE:
11.57%
AlphaVal
Deterministic, archetype-aware fair value
High-Growth Software
80% confidence
Primary model: Revenue × Terminal Margin DCF
Adjust Assumptions
30.0%
26.0%
12.0%
Key Value Driver
Revenue growth (30%) × margin expansion to 26%
Terminal Value % of EV
57%
Implied Market Multiple
24.7x
Plain-Language Summary
Projecting 30% revenue growth with FCF margins expanding from 29% to 26% over 10 years, discounted at 12%, the base-case value is $114.24 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (48 analysts)
$274.47
Analyst Range
$158.00 – $320.00
Divergence from AlphaVal
58%
Warnings
Stock-based employee pay is 22% of revenue — your ownership shrinks by about 2.0% each year as new shares are issued. Our estimate already accounts for this dilution.
Gross margin of 80% means each dollar of revenue is highly profitable. As the company grows, overhead costs should shrink as a share of revenue, boosting overall profits.
Wall Street's average price target is $274.47 (from 48 analysts). Our estimate is 58% below the consensus -- consider that gap carefully.
Key Risks
- Current FCF misleads — the model values future margins, not today's cash
- SBC dilution is the hidden tax: 2-4% annual share growth compounds fast
- Revenue deceleration is inevitable — the question is when and how steep