As of 2024-12-12, the Intrinsic Value of Bentley Systems Inc (BSY) is
10.42 USD. This Bentley valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.34 USD, the upside of Bentley Systems Inc is
-78.00%.
The range of the Intrinsic Value is 6.61 - 18.96 USD
10.42 USD
Intrinsic Value
Bentley Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.61 - 18.96 |
10.42 |
-78.0% |
| DCF (Growth 10y) |
9.49 - 23.69 |
13.90 |
-70.6% |
| DCF (EBITDA 5y) |
29.48 - 38.32 |
33.77 |
-28.7% |
| DCF (EBITDA 10y) |
30.67 - 43.50 |
36.67 |
-22.5% |
| Fair Value |
30.14 - 30.14 |
30.14 |
-36.33% |
| P/E |
32.84 - 72.87 |
52.83 |
11.6% |
| EV/EBITDA |
35.38 - 45.87 |
40.50 |
-14.4% |
| EPV |
2.84 - 4.84 |
3.84 |
-91.9% |
| DDM - Stable |
9.94 - 27.33 |
18.63 |
-60.6% |
| DDM - Multi |
7.17 - 15.09 |
9.70 |
-79.5% |
Bentley Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,304.25 |
| Beta |
1.01 |
| Outstanding shares (mil) |
302.16 |
| Enterprise Value (mil) |
15,650.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.23% |
| Cost of Debt |
4.25% |
| WACC |
9.61% |