BENTLEY SYSTEMS INC (BSY)
Services-Prepackaged Software · Technology · $5.7B
Intrinsic Value (Consensus)
$14.21
Current Price
$17.00
Margin of Safety
-16.4%
16.4% Above Intrinsic Value
Value: $14
Price: $17
Valuation Model Estimates
Current Price: $17.00
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%.
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
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance