Bentley Systems, Incorporated (BSY) DCF Valuation

Bentley Systems, Incorporated (BSY) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Bentley Systems, Incorporated (BSY) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

As an investor or analyst, this (BSY) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Bentley Systems, Incorporated, you can adjust forecasts and immediately observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 736.7 801.5 965.0 1,099.1 1,228.4 1,396.9 1,588.5 1,806.4 2,054.1 2,335.9
Revenue Growth, % 0 8.81 20.4 13.89 11.77 13.72 13.72 13.72 13.72 13.72
EBITDA 165.7 206.0 152.3 297.6 288.4 320.0 363.9 413.8 470.6 535.1
EBITDA, % 22.49 25.7 15.79 27.08 23.48 22.91 22.91 22.91 22.91 22.91
Depreciation 27.8 30.5 44.9 64.3 63.6 65.0 73.9 84.1 95.6 108.7
Depreciation, % 3.78 3.81 4.66 5.85 5.18 4.65 4.65 4.65 4.65 4.65
EBIT 137.8 175.5 107.4 233.3 224.9 255.0 290.0 329.7 375.0 426.4
EBIT, % 18.71 21.9 11.13 21.23 18.3 18.25 18.25 18.25 18.25 18.25
Total Cash 121.1 122.0 329.3 71.7 68.4 217.6 247.4 281.4 319.9 363.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 207.2 190.5 235.6 287.1 293.5
Account Receivables, % 28.13 23.76 24.41 26.12 23.9
Inventories 4.5 3.5 16.9 18.4 .0 12.5 14.2 16.2 18.4 20.9
Inventories, % 0.61671 0.44102 1.75 1.67 0 0.89631 0.89631 0.89631 0.89631 0.89631
Accounts Payable 17.7 16.5 16.5 15.2 18.1 25.2 28.6 32.6 37.0 42.1
Accounts Payable, % 2.4 2.06 1.71 1.38 1.47 1.8 1.8 1.8 1.8 1.8
Capital Expenditure -16.6 -16.4 -17.5 -18.5 -25.0 -27.5 -31.3 -35.6 -40.5 -46.0
Capital Expenditure, % -2.26 -2.05 -1.82 -1.69 -2.04 -1.97 -1.97 -1.97 -1.97 -1.97
Tax Rate, % -78.06 -78.06 -78.06 -78.06 -78.06 -78.06 -78.06 -78.06 -78.06 -78.06
EBITAT 110.9 132.5 107.2 205.7 400.4 226.4 257.5 292.8 332.9 378.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -72.0 163.1 76.2 197.1 453.8 199.1 253.4 288.2 327.7 372.7
WACC, % 8.84 8.82 8.92 8.87 8.92 8.87 8.87 8.87 8.87 8.87
PV UFCF
SUM PV UFCF 1,096.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 388
Terminal Value 7,951
Present Terminal Value 5,197
Enterprise Value 6,294
Net Debt 1,502
Equity Value 4,792
Diluted Shares Outstanding, MM 333
Equity Value Per Share 14.41

What You Will Get

  • Real Bentley Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Bentley Systems, Incorporated (BSY).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Bentley’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Bentley Systems, Incorporated (BSY).
  • Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your financial assessments.

Key Features

  • 🔍 Real-Life BSY Financials: Pre-filled historical and projected data for Bentley Systems, Incorporated (BSY).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Bentley’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Bentley’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for Bentley Systems, Incorporated (BSY).
  2. Step 2: Review Bentley's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Bentley Systems, Incorporated (BSY)?

  • Streamlined Processes: Effortlessly integrate advanced engineering solutions without the hassle of starting from scratch.
  • Enhanced Accuracy: Benefit from precise data and algorithms that minimize errors in project planning.
  • Completely Customizable: Adjust tools and features to align with your specific engineering needs and objectives.
  • User-Friendly Interface: Intuitive designs and visuals simplify complex data for better decision-making.
  • Endorsed by Industry Leaders: Preferred choice for professionals who prioritize accuracy and efficiency in their projects.

Who Should Use This Product?

  • Investors: Accurately estimate Bentley Systems’ fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Bentley Systems (BSY).
  • Consultants: Quickly adapt the template for valuation reports for clients interested in Bentley Systems (BSY).
  • Entrepreneurs: Gain insights into financial modeling used by industry leaders like Bentley Systems (BSY).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Bentley Systems (BSY).

What the Bentley Systems Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Bentley Systems.
  • Real-World Data: Bentley Systems' historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns to provide deeper insights into financial performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Engaging charts and tables that present clear, actionable results.