Thesis: Our analysis finds WhiteWave’s prospects are materially worse than we had previously thought. We estimate returns from the transaction will be poor and expect €5bn of value destruction, equivalent to 13% of Danone’s market cap. With Danone’s core business also under pressure, we argue the coming years will prove difficult for shareholders and downgrade from Buy to Sell.