investorscraft@gmail.com

Intrinsic Value of Bentley Systems, Incorporated (BSY)

Previous Close$56.35
Intrinsic Value
Upside potential
Previous Close
$56.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K (CIK: 0001031308), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount