DDOG Datadog, Inc.
Technology
Price
$252.85
Intrinsic value
$57.66
Buy price
$46.13
Discount
-338.5%
DCF walkthrough
Near-term growth (g1)25.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,229,034,000.00
- Total debt
- $1,277,800,960.00
- Cash & STI
- $4,985,438,208.00
- Shares out.
- 371,023,000
Overvalued [LOW CF reliability]
Intrinsic value$57.66
Buy price (with MOS)$46.13
Current price$252.85
Discount to intrinsic value-338.5%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 2.1%
- Current ROE
- 2.9%
- Minimum ROE
- -3.6%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.34x
Moat proxy
WEAK_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 6.92x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 7.2%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.