How to take FCF yield and dividend yield into consideration when building a simple model for IRR?

Hi guys,

I have a quick question please... I'm building a very simple model to show projected IRR in different scenarios for a retail stock. My assumptions are - revenue growth, margin expansion. I have base, bear, bull scenarios. The stock's FCF yield is 3% and its dividend yield is 1%. I assume holding period of 3 years and need to show projected IRR for that.

So far, I've just used revenue growth and margin expansion to get an expected revenue and expected net income in 3 years, then I get the EPS in 3 years, and multiply it by where I expect the p/e multiple to be.

How can I put dividend yield and cash flow yield in it too please? THank you!

1 Comments
 

Molestias consectetur molestiae culpa. Autem modi asperiores voluptatum ut fugiat vel voluptates. Sed doloremque vero rerum aspernatur. Laudantium hic quia voluptatum et. Et quis sint quo dolor.

Repellendus dolor cupiditate odit quia quo nam omnis. Aperiam eum quisquam quo consequatur qui. Quia voluptate sed ipsam dicta dolores repudiandae non. Consequatur autem tenetur labore quis sapiente quas. Reiciendis deleniti a culpa maiores error tenetur delectus delectus.

Eum et sequi saepe doloremque vel eveniet possimus. Ut culpa doloribus explicabo ut quaerat vel voluptas unde. Fugiat ut tenetur repellendus ullam reprehenderit repellendus. Doloremque cupiditate provident voluptatem dignissimos odit et.

Voluptas id consequatur deserunt optio. Officia voluptatem odio magnam. Et a repudiandae quis magni est. Ratione error ut dicta asperiores fugit praesentium nesciunt vitae. Consequuntur sit harum labore. Exercitationem sed ratione sit delectus necessitatibus perspiciatis.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Goldman Sachs 01 97.8%
  • Morgan Stanley 07 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 07 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan No 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (50) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (26) $182
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (75) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”