The notes are fully principal-protected — in 10,000 simulations not one produced a loss of principal, because the terms floor every outcome at the $1,000 stated principal amount. The trade-off is a capped upside: the issuer's "jump" redemption payment accretes at only about 14% per year and the notes are callable monthly from year 1, so the annualized return is compressed into a band of roughly 0% to ~15% in virtually all simulated scenarios, no matter how far the underliers rally.
| Metric | Structured Product | Underlying basket (total return) |
|---|---|---|
| Expected annualized return | 6.80% | 13.99% |
| Expected annualized volatility | 5.67% | 15.47% |
| Probability of loss | 0.00% | 15.30% |
| 99% confidence VaR (1-year) | 0.00% | -12.52% |
The structured note gives up a substantial part of the equity upside in exchange for removing downside: its expected return is about half the basket's, but its volatility is roughly one-third and its worst case is a full return of principal rather than a loss.
Each point is one simulation; the colour shows how many years the note was held, and the dashed line is the 1:1 line. Points sit above the line in negative-return territory (principal protection) and below it when underliers rally hard (the issuer calls and caps the upside).
The product's distribution is squeezed into a narrow 0%–15% band, with a distinct spike at 0% (the fully-protected "par" outcome) and stacking by holding period.
Roughly 40% of simulations end early via the issuer call; the remainder run the full five years.