As of 2025-12-14, the Intrinsic Value of Bentley Systems Inc (BSY) is 18.38 USD. This Bentley valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.58 USD, the upside of Bentley Systems Inc is -54.70%.
The range of the Intrinsic Value is 12.12 - 34.49 USD
Based on its market price of 40.58 USD and our intrinsic valuation, Bentley Systems Inc (BSY) is overvalued by 54.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.12 - 34.49 | 18.38 | -54.7% |
| DCF (Growth 10y) | 15.93 - 41.41 | 23.12 | -43.0% |
| DCF (EBITDA 5y) | 37.22 - 45.91 | 42.51 | 4.8% |
| DCF (EBITDA 10y) | 39.20 - 53.13 | 46.76 | 15.2% |
| Fair Value | 22.18 - 22.18 | 22.18 | -45.34% |
| P/E | 37.67 - 45.72 | 42.28 | 4.2% |
| EV/EBITDA | 40.34 - 50.78 | 45.26 | 11.5% |
| EPV | 5.31 - 8.13 | 6.72 | -83.4% |
| DDM - Stable | 7.67 - 23.85 | 15.76 | -61.2% |
| DDM - Multi | 11.53 - 27.13 | 16.10 | -60.3% |
| Market Cap (mil) | 12,318.46 |
| Beta | 0.73 |
| Outstanding shares (mil) | 303.56 |
| Enterprise Value (mil) | 13,400.43 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.72% |
| Cost of Debt | 4.25% |
| WACC | 9.09% |