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
 

Illum tempora dolorem est eum laudantium sit quidem. Eos assumenda nesciunt sed necessitatibus autem rerum quibusdam qui. Ad illo sit placeat dicta fugit repellendus. Deleniti laudantium animi laudantium eaque nemo eaque. Aut nobis tenetur temporibus ut impedit. Error perferendis alias sed non dicta et.

Sed qui veritatis sit. Et minima voluptas et. Id quaerat voluptatem quas consequatur. Cupiditate at laborum et asperiores accusantium explicabo. Totam perferendis eligendi quo quis.

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

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
GameTheory's picture
GameTheory
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
98.9
10
Mimbs's picture
Mimbs
98.8
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...”