DAVY VIEW

We lower our EPS forecasts by 5-6% each year from higher depreciation and interest charges associated with investments. There are further risks to forecasts looking ahead. However, the stock is over 60% below its peak and is well below fair value. We expect relief from the conclusion of the Competition and Markets Authority (CMA) review later this year.