BSY
Bentley Systems Inc
Price:  
43.44 
USD
Volume:  
826,423.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Bentley WACC - Weighted Average Cost of Capital

The WACC of Bentley Systems Inc (BSY) is 9.0%.

The Cost of Equity of Bentley Systems Inc (BSY) is 9.65%.
The Cost of Debt of Bentley Systems Inc (BSY) is 4.25%.

Range Selected
Cost of equity 8.30% - 11.00% 9.65%
Tax rate 16.30% - 21.20% 18.75%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.8% - 10.3% 9.0%
WACC

Bentley WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.96 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 11.00%
Tax rate 16.30% 21.20%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 4.50%
After-tax WACC 7.8% 10.3%
Selected WACC 9.0%