Datadog, Inc. logo DDOG - Datadog, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 40
HOLD 7
SELL 1
STRONG
SELL
0
| PRICE TARGET: $274.47 DETAILS
HIGH: $320.00
LOW: $158.00
MEDIAN: $287.00
CONSENSUS: $274.47
UPSIDE: 11.57%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

High-Growth Software 80% confidence

Primary model: Revenue × Terminal Margin DCF

Valuation Signal Overvalued Strong
Trading 115.3% above fair value
Current Price $246.00
Bear Case $54.45 77.9% downside ($54.45 - $246.00) / $246.00 = -77.9% 18% rev growth, 20% terminal margin
Fair Value $114.24 53.6% downside ($114.24 - $246.00) / $246.00 = -53.6% 30% rev growth, 26% terminal margin
Bull Case $160.76 34.6% downside ($160.76 - $246.00) / $246.00 = -34.6% 35% rev growth, 30% terminal margin

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