Datadog, Inc.

DDOGNASDAQ

$257.14

Last price · USD

Market cap: $93.46B
P/E: 857.1x
EV / EBITDA: 488.0x
P/S: 27.3x
FCF yield: 1.1%
Div. yield: 0.00%

Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.

Datadog, Inc. balance sheet

Annual · USD millions except per-share data · 44 lines

Fiscal year	2025latest	2024	2023	2022	2021	CAGR
Current assets
Cash & cash equivalents	401	1,247	330	339	271	+10.3%
Short-term investments	4,074	2,942	2,253	1,545	1,283	+33.5%
Cash & short-term investments	4,475	4,189	2,583	1,884	1,554	+30.3%
Net receivables	741	599	509	400	269	+28.9%
Accounts receivable	741	599	509	400	269	+28.9%
Prepaids	0	0	0	0	24	—
Other current assets	166	123	86	60	23	+63.5%
Total current assets	5,382	4,911	3,178	2,344	1,871	+30.2%
Non-current assets
Property, plant & equipment (net)	553	399	298	213	137	+41.9%
Goodwill	531	360	353	348	292	+16.1%
Intangible assets	15	4	10	16	16	-1.2%
Goodwill & intangible assets	546	364	362	365	308	+15.4%
Long-term investments	0	0	0	3	3	—
Tax assets	0	0	0	(3)	(3)	—
Other non-current assets	163	111	97	83	65	+25.7%
Total non-current assets	1,262	874	758	661	510	+25.4%
Total assets	6,644	5,785	3,936	3,005	2,381	+29.2%
Current liabilities
Accounts payable	149	108	88	23	25	+55.8%
Other payables	0	29	31	26	17	—
Total payables	149	136	118	49	43	+36.7%
Short-term debt	39	634	0	0	0	—
Capital lease obligations (current)	0	32	22	22	20	—
Tax payables	0	29	31	26	17	—
Deferred revenue	1,194	962	766	543	372	+33.8%
Other current liabilities	210	72	62	47	43	+48.5%
Total current liabilities	1,591	1,863	1,003	760	529	+31.7%
Non-current liabilities
Long-term debt	1,240	979	742	739	735	+13.9%
Capital lease obligations (non-current)	256	197	138	77	52	+48.9%
Deferred revenue (non-current)	69	23	21	13	14	+49.1%
Other non-current liabilities	(244)	9	6	6	9	—
Total non-current liabilities	1,320	1,208	908	835	811	+13.0%
Capital lease obligations	256	229	160	99	72	+37.2%
Total debt	1,535	1,842	902	838	808	+17.4%
Total liabilities	2,912	3,071	1,911	1,594	1,340	+21.4%
Stockholders' equity
Common stock	0	0	0	0	0	0.0%
Retained earnings	138	30	(154)	(202)	(152)	—
Additional paid-in capital	3,579	2,689	2,181	1,625	1,197	+31.5%
Accumulated other comprehensive income (loss)	15	(5)	(2)	(12)	(4)	—
Total stockholders' equity	3,732	2,714	2,025	1,411	1,041	+37.6%
Total equity	3,732	2,714	2,025	1,411	1,041	+37.6%
Total liabilities & equity	6,644	5,785	3,936	3,005	2,381	+29.2%
Additional fields
Accrued Expenses	0	27	35	99	51	—
Net Debt	1,134	595	572	499	537	+20.6%
Total Investments	4,074	2,942	2,253	1,545	1,283	+33.5%

Datadog, Inc.

DDOGNASDAQ

$257.14

Last price · USD

Market cap: $93.46B
P/E: 857.1x
EV / EBITDA: 488.0x
P/S: 27.3x
FCF yield: 1.1%
Div. yield: 0.00%

Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.

Datadog, Inc. balance sheet

Annual · USD millions except per-share data · 44 lines

Fiscal year	2025latest	2024	2023	2022	2021	CAGR
Current assets
Cash & cash equivalents	401	1,247	330	339	271	+10.3%
Short-term investments	4,074	2,942	2,253	1,545	1,283	+33.5%
Cash & short-term investments	4,475	4,189	2,583	1,884	1,554	+30.3%
Net receivables	741	599	509	400	269	+28.9%
Accounts receivable	741	599	509	400	269	+28.9%
Prepaids	0	0	0	0	24	—
Other current assets	166	123	86	60	23	+63.5%
Total current assets	5,382	4,911	3,178	2,344	1,871	+30.2%
Non-current assets
Property, plant & equipment (net)	553	399	298	213	137	+41.9%
Goodwill	531	360	353	348	292	+16.1%
Intangible assets	15	4	10	16	16	-1.2%
Goodwill & intangible assets	546	364	362	365	308	+15.4%
Long-term investments	0	0	0	3	3	—
Tax assets	0	0	0	(3)	(3)	—
Other non-current assets	163	111	97	83	65	+25.7%
Total non-current assets	1,262	874	758	661	510	+25.4%
Total assets	6,644	5,785	3,936	3,005	2,381	+29.2%
Current liabilities
Accounts payable	149	108	88	23	25	+55.8%
Other payables	0	29	31	26	17	—
Total payables	149	136	118	49	43	+36.7%
Short-term debt	39	634	0	0	0	—
Capital lease obligations (current)	0	32	22	22	20	—
Tax payables	0	29	31	26	17	—
Deferred revenue	1,194	962	766	543	372	+33.8%
Other current liabilities	210	72	62	47	43	+48.5%
Total current liabilities	1,591	1,863	1,003	760	529	+31.7%
Non-current liabilities
Long-term debt	1,240	979	742	739	735	+13.9%
Capital lease obligations (non-current)	256	197	138	77	52	+48.9%
Deferred revenue (non-current)	69	23	21	13	14	+49.1%
Other non-current liabilities	(244)	9	6	6	9	—
Total non-current liabilities	1,320	1,208	908	835	811	+13.0%
Capital lease obligations	256	229	160	99	72	+37.2%
Total debt	1,535	1,842	902	838	808	+17.4%
Total liabilities	2,912	3,071	1,911	1,594	1,340	+21.4%
Stockholders' equity
Common stock	0	0	0	0	0	0.0%
Retained earnings	138	30	(154)	(202)	(152)	—
Additional paid-in capital	3,579	2,689	2,181	1,625	1,197	+31.5%
Accumulated other comprehensive income (loss)	15	(5)	(2)	(12)	(4)	—
Total stockholders' equity	3,732	2,714	2,025	1,411	1,041	+37.6%
Total equity	3,732	2,714	2,025	1,411	1,041	+37.6%
Total liabilities & equity	6,644	5,785	3,936	3,005	2,381	+29.2%
Additional fields
Accrued Expenses	0	27	35	99	51	—
Net Debt	1,134	595	572	499	537	+20.6%
Total Investments	4,074	2,942	2,253	1,545	1,283	+33.5%