| Metric | Structured Product |
|---|---|
| Expected annualized return (mean per-simulation CAGR) | 5.95% |
| Expected total return over the realized holding period | 14.52% |
| Expected holding period | 36.0 months (3.0 years) |
| Probability of a negative total return (if held to maturity/call) | 0.00% |
| Probability of a 0% total return (par returned at maturity) | 16.39% |
| 99% confidence VaR (1-year) | 0.00% |
| Probability of outperforming the risk-free rate (3.75%) | 75.12% |
Key takeaway: This is a fully principal-protected, worst-of linked note. If held to maturity (or upon a call), the investor cannot lose principal — 0.00% loss probability and a 0.00% one-year VaR in the simulation (subject to issuer/guarantor credit; this says nothing about secondary-market price risk if sold early). In exchange, the upside is largely capped by the issuer's discretionary call. Expected annualized return is ~5.95% versus the equal-weight benchmark's ~15.0% (price) / ~16.0% (incl. dividends). The trade-off is a dramatic reduction in risk: expected annualized volatility of 3.20% vs. 12.35% for the benchmark, and a 99% VaR of 0.00% vs. -11.22%.
Because the issuer exercises its call precisely when the note is doing well (i.e., when the indices are appreciably above their starting levels), the call caps the investor's upside in the majority of scenarios. The cap is not absolute, however: in the ~34% of paths that are never called and finish deeply in the money, the maturity upside can exceed the largest call payment (in ~1.5% of all paths the total return exceeds the maximum redemption amount of +40.6%).
| Metric | Structured Product | Benchmark (Equal-Weight RTY+SPX) | Benchmark incl. Dividends |
|---|---|---|---|
| Expected annualized return | 5.95% | 15.02% | 15.96% |
| Expected annualized volatility | 3.20% | 12.35% | 12.35% |
| Probability of loss | 0.00% | 12.00% | 11.68% |
| 99% VaR (1 year) | 0.00% | -11.22% | -10.28% |
Benchmark is a 50/50 monthly-rebalanced basket of the two indices; dividend yields use IWM (0.90%) and SPY (0.98%).
Each point is one simulated path (colour = years the note was held).
The cloud sits entirely on or above 0% for the product (principal protection) and is strongly concave: wherever the benchmark does well, the product's return is materially lower because of the call cap. The dashed line is the 1:1 reference.
The benchmark (top) is broadly and roughly symmetrically spread between about -31% and +74% annualized, with meaningful negative mass. The product (bottom) is compressed into a narrow band from 0% to ~10% annualized. Its tallest bar is at ~8% — the cluster of paths called after roughly one year (≈ +8.25%) — with a second cluster at 7–8% and a large bar at 0% (paths held to maturity at par, ~16–18% of paths).
The product sits far to the left (much lower volatility) of the benchmark but also below it on return. It sits above the risk-free rate, offering a modest risk premium for the capped worst-of exposure.
All figures are simulation-based (10,000 monthly Monte-Carlo paths, GJR-GARCH dynamics with fat tails) and are not a forecast. Returns are expressed on a 100-point notional base. This material is for analysis only and is not investment advice.