VMED02 - Divergence - Model update

We have built the FY 2025 results into our model to update our investment stance. We look at the development of Subscribers and ARPU over the next three years in the context of how operating cash flow will evolve. Our analysis takes into account the capex plans and the attitude of shareholders to the distribution of capital.