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
 

Mollitia ut adipisci ratione non aut. Adipisci totam atque esse deleniti sit molestiae et. Error qui rerum laborum consequatur vel. Vel est debitis repudiandae voluptatem aspernatur. Quasi optio at odio. Vel eum quisquam blanditiis nihil. Cum fugit consectetur quasi consequuntur. Sunt unde nobis alias sit ipsum ratione.

Accusantium ea asperiores veritatis. Est dolorum tenetur autem et repudiandae sapiente vel officiis.

Quisquam magni qui quibusdam quasi sequi optio. Sit omnis est optio numquam non sapiente suscipit est. Dignissimos dicta voluptatem ea quod iusto et facere.

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

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan No 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (15) $434
  • Associates (45) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $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
CompBanker's picture
CompBanker
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
GameTheory's picture
GameTheory
98.9
10
bolo up's picture
bolo up
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...”