\[{V_o} = \frac{{{D_t}}}{{{\text{1 + }}{{\text{k}}_{\text{e}}}}} + \frac{{{\text{Year End Price}}}}{{{\text{1 + }}{{\text{k}}_{\text{e}}}}}\]
\[{V_o} = \frac{{{D_1}}}{{{\text{1 + }}{{\text{k}}_{\text{e}}}}} + \frac{{{D_2}}}{{{{{\text{(1 + }}{{\text{k}}_{\text{e}}})}^2}}}\]
Where: