Discounted Cash Flow
Datadog, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | — | — | — | — | — |
| 2017 | $100.8m | $-2.6m | $11.5m | -2.6% | — |
| 2018 | $198.1m (96.6%) | $-10.8m (-318.8%) | $1.2m (-89.8%) | -5.4% (-113.0%) | $-0.15 |
| 2019 | $362.8m (83.2%) | $-16.7m (-55.3%) | $10.9m (835.6%) | -4.6% (15.2%) | — |
| 2020 | $603.5m (66.3%) | $-24.5m (-46.9%) | $103.7m (849.5%) | -4.1% (11.7%) | — |
| 2021 | $1.0b (70.5%) | $-20.7m (15.5%) | $-20.7m (-120.0%) | -2.0% (50.4%) | $-0.07 |
| 2022 | $1.7b (62.8%) | $-50.2m (-141.8%) | $383.1m (1946.9%) | -3.0% (-48.5%) | $-0.16 (-128.6%) |
| 2023 | $2.1b (27.1%) | $48.6m (196.8%) | $48.6m (-87.3%) | 2.3% (176.2%) | $0.15 (193.8%) |
| 2024 | $2.7b (26.1%) | $183.7m (278.3%) | $835.9m (1621.1%) | 6.8% (200.0%) | $0.55 (266.7%) |
| 2025 | $3.4b (27.7%) | $107.7m (-41.4%) | $1.0b (19.7%) | 3.1% (-54.1%) | $0.31 (-43.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.