Is Bentley undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Bentley Systems Inc (BSY) is 13.58 USD. This Bentley valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.44 USD, the upside of Bentley Systems Inc is -67.20%. This means that Bentley is overvalued by 67.20%.
The range of the Intrinsic Value is 8.11 - 29.55 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.11 - 29.55 | 13.58 | -67.2% |
| DCF (Growth 10y) | 11.18 - 36.50 | 17.70 | -57.3% |
| DCF (EBITDA 5y) | 31.68 - 46.01 | 38.99 | -5.9% |
| DCF (EBITDA 10y) | 33.06 - 54.24 | 43.11 | 4.0% |
| Fair Value | 19.37 - 19.37 | 19.37 | -53.27% |
| P/E | 24.20 - 41.86 | 34.77 | -16.1% |
| EV/EBITDA | 39.11 - 49.36 | 42.57 | 2.7% |
| EPV | 3.96 - 7.49 | 5.72 | -86.2% |
| DDM - Stable | 6.12 - 21.59 | 13.86 | -66.6% |
| DDM - Multi | 8.75 - 23.78 | 12.77 | -69.2% |
| Market Cap (mil) | 12,560.46 |
| Beta | 0.82 |
| Outstanding shares (mil) | 303.10 |
| Enterprise Value (mil) | 13,884.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.04% |
| Cost of Debt | 4.25% |
| WACC | 9.38% |