Bentley Systems, Incorporated (BSY)
Software - Application · Technology · $9.5B
Intrinsic Value (Consensus)
$14.21
Current Price
$29.40
Margin of Safety
-51.7%
51.7% Above Intrinsic Value
Value: $14
Price: $29
Valuation Model Estimates
Current Price: $29.40
DCF (Discounted Cash Flow)
$63.62
Graham Number
$8.26
Earnings Power Value
$8.25
Relative Value (P/E)
$17.00
Dividend Discount Model
$23.33
Consensus Value
$14.21
Model Assumptions
Discount Rate
10.3%
Growth Rate
18.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
64
Profitability
22/25
Strength
16/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 105%
Strong profitability — ROE of 23% (above 20% is excellent)
Strong earnings growth (18% YoY)
Key Financials
- EPS (TTM)
- $0.85
- EPS (Forward)
- $1.00
- Book Value
- $3.57
- P/E Ratio
- 20.0
- Forward P/E
- 16.9
- PEG Ratio
- —
- ROE
- 23.4%
- Debt/Equity
- 105%
- Revenue Growth
- 11.0%
- Earnings Growth
- 18.1%
- Dividend Yield
- 0.4%
- Beta
- 0.99
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance