Stock Analysis on Net

Datadog Inc. (NASDAQ:DDOG)

Enterprise Value to FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Datadog Inc., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net income (loss) 107,741 183,746 48,568 (50,160) (20,745)
Net noncash charges 888,902 673,514 566,760 462,174 243,912
Changes in operating assets and liabilities 53,492 13,343 44,626 6,393 63,378
Net cash provided by operating activities 1,050,135 870,603 659,954 418,407 286,545
Cash paid for interest, net of tax1 834 753 738 738
Purchases of property and equipment (49,578) (34,719) (27,586) (35,261) (9,956)
Capitalized software development costs (85,840) (60,781) (34,820) (29,628) (26,069)
Free cash flow to the firm (FCFF) 914,717 775,937 598,301 354,256 251,258

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial information indicates a consistent upward trend in both net cash provided by operating activities and free cash flow to the firm (FCFF) over the five-year period. Both metrics demonstrate substantial growth from 2021 to 2025.

Net Cash from Operations
Net cash provided by operating activities increased steadily throughout the period, beginning at US$286,545 thousand in 2021 and reaching US$1,050,135 thousand in 2025. This represents a significant expansion in the company’s ability to generate cash from its core business operations. The growth rate appears to accelerate over time, with larger absolute increases observed in later years.
Free Cash Flow to the Firm (FCFF)
FCFF also exhibits a strong upward trajectory, rising from US$251,258 thousand in 2021 to US$914,717 thousand in 2025. This indicates an increasing capacity to fund operations, pursue growth opportunities, and provide returns to investors. The growth in FCFF closely mirrors the growth in operating cash flow, suggesting a consistent relationship between core business performance and available free cash.

The consistent and substantial increases in both operating cash flow and FCFF suggest improving financial health and operational efficiency. The company appears to be effectively converting revenue into cash and managing its capital expenditures to generate increasing free cash flow.

Relationship between Metrics
FCFF consistently represents a significant portion of net cash from operating activities, although the percentage slightly decreases over time. In 2021, FCFF was approximately 87.6% of operating cash flow, while in 2025, it was approximately 87.1%. This suggests that while both metrics are growing, the proportion of operating cash flow retained as FCFF remains relatively stable.

Overall, the observed trends are positive and indicate a strengthening financial position. Continued monitoring of these metrics will be important to assess the sustainability of this growth.

AI Ask an analyst for more


Interest Paid, Net of Tax

Datadog Inc., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Effective Income Tax Rate (EITR)
EITR1 15.18% 9.90% 19.37% 21.00% 21.00%
Interest Paid, Net of Tax
Cash paid for interest, before tax 926 934 934 934
Less: Cash paid for interest, tax2 92 181 196 196
Cash paid for interest, net of tax 834 753 738 738

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 2025 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 0 × 15.18% = 0


The analysis reveals a consistent, albeit modest, increase in cash paid for interest, net of tax, over the observed period. Simultaneously, the effective income tax rate demonstrates fluctuations, potentially influencing the net impact of interest expense.

Cash Paid for Interest, Net of Tax
Cash paid for interest, net of tax, remained constant at $738 thousand between 2021 and 2022. A slight increase to $753 thousand was noted in 2023, followed by a more substantial rise to $834 thousand in 2024. Values for 2025 are currently unavailable. This upward trend suggests a potential increase in debt financing or changes in interest rates on existing debt.
Effective Income Tax Rate
The effective income tax rate was consistently 21.00% in both 2021 and 2022. A decrease to 19.37% occurred in 2023. A significant drop was observed in 2024, with the rate falling to 9.90%. The rate increased in 2025 to 15.18%. These fluctuations in the effective income tax rate could be attributed to changes in tax legislation, the geographic distribution of profits, or the realization of tax credits or benefits. The lower tax rate in 2024 would have reduced the net impact of interest expense.

The interplay between the increasing interest payments and the fluctuating effective income tax rate warrants further investigation. While interest payments are rising, the tax rate’s impact on the net cost of debt is variable. A comprehensive understanding of the factors driving both trends is crucial for assessing the company’s financial health and future profitability.

AI Ask an analyst for more


Enterprise Value to FCFF Ratio, Current

Datadog Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 42,072,018
Free cash flow to the firm (FCFF) 914,717
Valuation Ratio
EV/FCFF 45.99
Benchmarks
EV/FCFF, Competitors1
Accenture PLC 10.70
Adobe Inc. 10.07
AppLovin Corp. 37.63
Cadence Design Systems Inc. 47.40
CrowdStrike Holdings Inc. 79.71
International Business Machines Corp. 21.22
Intuit Inc. 20.25
Microsoft Corp. 38.92
Oracle Corp. 205.58
Palantir Technologies Inc. 179.76
Palo Alto Networks Inc. 37.73
Salesforce Inc. 12.69
ServiceNow Inc. 24.45
Synopsys Inc. 55.29
Workday Inc. 11.49
EV/FCFF, Sector
Software & Services 35.15
EV/FCFF, Industry
Information Technology 43.88

Based on: 10-K (reporting date: 2025-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Datadog Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 39,445,328 40,694,775 41,140,353 23,380,717 49,849,201
Free cash flow to the firm (FCFF)2 914,717 775,937 598,301 354,256 251,258
Valuation Ratio
EV/FCFF3 43.12 52.45 68.76 66.00 198.40
Benchmarks
EV/FCFF, Competitors4
Accenture PLC 13.12 25.76 20.26 16.99 24.76
Adobe Inc. 12.38 21.98 37.75 20.82 33.61
AppLovin Corp. 33.81 49.47 20.62
Cadence Design Systems Inc. 48.06 61.26 63.83 44.54 35.05
CrowdStrike Holdings Inc. 67.26 81.46 38.65 96.35 141.44
International Business Machines Corp. 19.86 20.11 15.27 16.47 13.10
Intuit Inc. 29.77 36.79 31.28 32.85 48.64
Microsoft Corp. 52.24 41.70 39.61 30.26 36.19
Oracle Corp. 263.29 31.24 35.83 31.60 16.36
Palantir Technologies Inc. 148.08 251.61 69.13 82.97 66.45
Palo Alto Networks Inc. 35.88 34.69 28.15 29.30 32.74
Salesforce Inc. 21.83 29.95 28.41 35.97 44.91
ServiceNow Inc. 25.78 60.21 56.56 40.87 60.12
Synopsys Inc. 60.75 56.95 55.87 30.82 38.59
Workday Inc. 26.14 32.57 33.40 45.74 57.52
EV/FCFF, Sector
Software & Services 43.37 38.24 34.90 29.15 32.35
EV/FCFF, Industry
Information Technology 43.74 39.08 34.00 26.45 27.49

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 See details »

3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= 39,445,328 ÷ 914,717 = 43.12

4 Click competitor name to see calculations.


The Enterprise Value to Free Cash Flow to the Firm (EV/FCFF) ratio demonstrates a significant decreasing trend over the observed period. Initially high, the ratio has steadily declined, suggesting a relative improvement in the company’s cash flow generation compared to its enterprise value.

Enterprise Value (EV)
Enterprise Value peaked in December 2021 at approximately US$49.85 million before experiencing a substantial decrease to US$23.38 million in December 2022. A subsequent increase to US$41.14 million was noted in December 2023, followed by a slight decline to US$40.69 million in December 2024, and a further decrease to US$39.45 million in December 2025. This indicates volatility in the company’s overall valuation.
Free Cash Flow to the Firm (FCFF)
Free Cash Flow to the Firm exhibited consistent growth throughout the period. Starting at US$251.26 million in December 2021, it increased to US$354.26 million in December 2022, US$598.30 million in December 2023, US$775.94 million in December 2024, and reached US$914.72 million in December 2025. This demonstrates a strong and sustained improvement in the company’s ability to generate cash flow.
EV/FCFF Ratio
The EV/FCFF ratio began at 198.40 in December 2021, indicating a high valuation relative to free cash flow. A dramatic decrease to 66.00 was observed in December 2022, followed by a more moderate decline to 68.76 in December 2023. Further reductions were recorded in December 2024 (52.45) and December 2025 (43.12). This consistent downward trend suggests that the company’s enterprise value is becoming more aligned with its cash-generating capabilities, or that investor expectations regarding future cash flows have changed. The ratio’s movement suggests increasing investor confidence in the firm’s ability to convert value.

The combined trends of a fluctuating Enterprise Value and consistently increasing Free Cash Flow to the Firm have resulted in a substantial and ongoing decrease in the EV/FCFF ratio. This suggests a potentially improving investment profile over the analyzed timeframe.

AI Ask an analyst for more