Previous Close | $56.35 |
Intrinsic Value | $1.21 |
Upside potential | -98% |
Data is not available at this time.
Bentley Systems, Incorporated operates in the infrastructure engineering software sector, providing specialized solutions for design, construction, and operations across industries such as transportation, utilities, and industrial facilities. The company’s core revenue model is subscription-based, leveraging recurring software licenses, cloud services, and professional support to ensure stable cash flows. Its flagship products, including MicroStation and OpenRoads, cater to engineers and architects, enabling digital workflows for complex infrastructure projects. Bentley holds a strong niche position, competing with larger players like Autodesk by focusing on deep vertical expertise and long-term customer relationships. The company’s emphasis on infrastructure lifecycle management differentiates it in a market increasingly prioritizing sustainability and asset resilience. With a global footprint, Bentley benefits from secular trends in infrastructure digitization, though its growth is tempered by the cyclical nature of public and private capital spending.
Bentley Systems reported $1.35 billion in revenue for FY 2024, with net income of $234.8 million, reflecting a 17.4% net margin. The company generated $435.3 million in operating cash flow, demonstrating strong conversion from earnings. Capital expenditures were modest at $14 million, indicating asset-light operations. Diluted EPS stood at $0.72, supported by disciplined cost management and scalable software offerings.
The company’s subscription-based model underpins predictable earnings, with high gross margins typical of software firms. Operating cash flow coverage of net income at 1.85x suggests robust quality of earnings. Bentley’s capital efficiency is evident in its low capex requirements, allowing reinvestment in R&D and strategic acquisitions without significant dilution or leverage spikes.
Bentley holds $64 million in cash against $1.43 billion in total debt, reflecting a leveraged but manageable position. The debt load is primarily tied to its 2020 IPO-related financing, with maturities staggered to align with cash flow generation. The absence of significant near-term refinancing risks supports financial flexibility, though interest coverage remains a monitorable metric.
Revenue growth is driven by organic subscription expansions and incremental acquisitions in adjacent verticals. The company initiated a dividend in 2024, paying $0.23 per share, signaling confidence in sustained cash flows. Share count stability (314.9 million outstanding) reflects a balanced approach to capital returns without aggressive buybacks.
At a forward P/E of approximately 30x (based on FY2024 EPS), Bentley trades at a premium to mature software peers, reflecting its infrastructure niche and recurring revenue base. Market expectations appear to price in mid-single-digit annual growth, with upside tied to adoption of its newer cloud and IoT-enabled offerings.
Bentley’s deep domain expertise and entrenched customer relationships provide durable competitive advantages. The outlook remains positive, supported by global infrastructure modernization trends, though macroeconomic sensitivity and competition from scaled rivals pose risks. Strategic focus on interoperability and sustainability-linked solutions could unlock incremental growth avenues.
Company 10-K (CIK: 0001031308), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |