Core Path · L3.3.08

Loss given default and recovery

12 minCredit riskLGDRecoveryCollateral

By the end you will be able to

  1. 1Compute a workout LGD from recoveries, costs and a discount rate.
  2. 2Compare workout LGD with market LGD and say why they differ.
  3. 3Show how seniority and collateral after haircuts drive LGD on the bank's book.
  4. 4Explain downturn LGD and apply an add-on to the book's expected loss.

Why it matters

When a borrower defaults, the bank does not lose the whole loan. It sells collateral, negotiates, sometimes takes control of the business, and over a year or three gets part of its money back, after paying lawyers and administrators. In RiskAtoms Bank's last twenty corporate defaults, the share lost ran from 26% to 93%. That share, the loss given default, is the second number in PD × LGD × EAD, and the one banks know least well.

Core explanation

What comes back, when, and at what cost

Illustrative dataRiskAtoms Bank plc's credit book

One made-up lending book on one made-up date (31 December, year 0), in pounds: a ten-grade master scale, a one-year rating transition matrix, twelve invented corporate borrowers (£587m of exposure, expected loss £2.81m), retail portfolios and twenty past workout cases. The firms are invented and the numbers are round illustrative values, not anyone's data. The same book runs through every lesson in Module 3.3.

The twenty workouts are the book's seeded cases: eight senior secured, eight senior unsecured and four subordinated, five of them in downturn years.

Loss given default (LGD) is the share of the exposure at default that is lost; the recovery rate is the rest (L2.2.03: Credit and counterparty risk). Both are measured at the default date. So a bank needs three things: how much comes back, when it comes back, and what it cost to get it.

TimelineWorkout W05: a £16.4m senior secured loan, defaulted in a downturn year

1 / 5

Day 0

Default

The borrower misses a payment for 90 days and the loan moves to the bank's workout unit (L3.3.17: Early warning, watchlists and workout). Exposure at default: £16.4m.

Workout LGD: the twenty cases

A workout LGD discounts every recovery and every workout cost back to the default date. RiskAtoms Bank uses 8% a year:

The book's twenty workouts, discounted at 8%
CaseSeniorityEADCash recoveredPV recoveriesPV costsLGD
W01downturnSenior secured£5.2m£3.78m£3.37m£0.11m37.3%
W02Senior secured£5.4m£4.13m£3.68m£0.17m34.9%
W03Senior secured£19.3m£15.16m£14.03m£0.70m30.9%
W04Senior secured£4.6m£3.66m£3.39m£0.10m28.4%
W05downturnSenior secured£16.4m£10.84m£9.32m£0.54m46.5%
W06Senior secured£10.0m£7.63m£6.56m£0.20m36.4%
W07Senior secured£9.7m£8.40m£7.49m£0.33m26.2%
W08Senior secured£11.6m£8.74m£7.79m£0.29m35.4%
W09downturnSenior unsecured£7.8m£3.47m£3.10m£0.15m62.3%
W10Senior unsecured£12.9m£8.83m£7.59m£0.33m43.7%
W11Senior unsecured£13.2m£8.01m£6.88m£0.33m50.4%
W12Senior unsecured£19.0m£12.25m£11.34m£0.50m43.0%
W13downturnSenior unsecured£12.1m£5.04m£4.33m£0.26m66.4%
W14Senior unsecured£17.2m£9.30m£7.99m£0.31m55.3%
W15Senior unsecured£2.9m£1.85m£1.59m£0.08m48.0%
W16Senior unsecured£4.9m£2.82m£2.61m£0.10m48.8%
W17downturnSubordinated£6.7m£0.76m£0.65m£0.16m92.7%
W18Subordinated£13.9m£5.01m£4.64m£0.31m68.9%
W19Subordinated£5.1m£1.58m£1.36m£0.12m75.7%
W20Subordinated£3.0m£0.72m£0.64m£0.09m81.6%

Discounting is not a detail. The same cash flows give very different LGDs at different rates. A bank must choose a rate that reflects both the time value of money and the risk that the recoveries do not come in:

Average workout LGD (each case counts once)
SeniorityCasesLGD at 0%At 8% (the bank's)At 15%
Senior secured826.6%34.5%40.2%
Senior unsecured845.7%52.2%56.8%
Subordinated477.2%79.7%81.5%

Seniority

Who gets paid first matters more than anything else. Under absolute priority, secured lenders are paid from their collateral, then senior unsecured creditors, then subordinated ones, and shareholders last. The book's averages, from 34.5% to 79.7%, follow that order. Published recoveries do too. Moody's measured average recoveries from 1982 to 2006 from trading prices about 30 days after default (each issuer counted once):

Source: Moody's, Corporate Default and Recovery Rates, 1920-2006, February 2007
Debt type (Moody's, 1982–2006)Average recoveryImplied LGD
Bank loans, senior secured70.4%29.6%
Bonds, senior secured54.4%45.6%
Bonds, senior unsecured38.4%61.6%
Bonds, subordinated31.6%68.4%

Market LGD is read straight from such prices: a defaulted senior unsecured bond at 38 per 100 implies an LGD of 62%. It is quick and objective but exists only for traded debt, and the price reflects what distressed-debt investors will pay, discounted at their own, high, required return. Discount the bank's senior unsecured workouts at 15% and their average rises from 52.2% to 56.8%. A third route, LGDs implied by the spreads of bonds that have not defaulted, comes in L3.3.16: Market-implied default risk.

Collateral

For a secured loan the book splits the exposure in two. Collateral is valued after a haircut for the fall in its price before it can be sold (L3.3.12: Collateral, guarantees and credit risk mitigation), and that covered part loses only 10% (selling costs and delay). The rest loses the unsecured LGD. Six of the twelve corporates are secured:

BorrowerEADCollateralHaircutCoveredUncoveredLGD
Thornvale Engineering Ltd£52.50m£30m30%£21.0m£31.50m31.0%
Pellcourt Properties Ltd£120.00m£180m35%£117.0m£3.00m10.9%
Larkhollow Freight Ltd£29.00m£18m40%£10.8m£18.20m35.1%
Mirefield Care Homes Ltd£44.25m£50m35%£32.5m£11.75m19.3%
Vellacourt Hôtels SAS£39.00m£46m40%£27.6m£11.40m21.7%
Sallowmere Logistics GmbH£45.00m£28m35%£18.2m£26.80m30.8%

Pellcourt Properties Ltd is lent £120m against property worth £180m: after the 35% haircut £117m is covered and the LGD is only 10.88%. But collateral values move. If the machinery behind Thornvale Engineering Ltd's loan fell 20% in value, its covered part would drop from £21.0m to £16.8m and its LGD would rise from 31.0% to 33.8%.

Downturn LGD

Defaults bunch in recessions, and so do low recoveries: collateral and defaulted debt are sold into a market full of sellers. Research on US corporate bonds from 1982 to 2002 found recovery rates driven by the supply of and demand for defaulted debt, with the default rate playing a central role. In the book, the 5 downturn cases average 61.0% against 47.2% for the rest; within the senior secured group the gap is 9.8% points. Five cases are too few to estimate a gap with any precision, so the bank's credit committee set a downturn LGD add-on of 8% points for every borrower. It lifts the corporate book's expected loss from £2.81m to £3.34m.

Averages hide the shape

An average LGD of 50.6% does not mean most defaults lose about half. Studies of bank loan data find LGDs bunched near 0% and near 100%: many loans are cured or fully collateralised, many others recover almost nothing. That is why LGD models predict a distribution or a segment average, not a single loan's fate.

The formal version

Workout LGD. With recoveries RtR_t and costs CtC_t at times tt years after default and a discount rate rr:

Recovery rate=1EAD(∑tRt(1+r)t−∑tCt(1+r)t)LGD=1−Recovery rate\begin{aligned} \text{Recovery rate} &= \frac{1}{\text{EAD}}\left(\sum_t \frac{R_t}{(1+r)^t} - \sum_t \frac{C_t}{(1+r)^t}\right) \\ \text{LGD} &= 1 - \text{Recovery rate} \end{aligned}

Collateral. With collateral value VV, haircut HH, covered amount C∗=min⁡(EAD, V(1−H))C^{*} = \min\bigl(\text{EAD},\ V(1-H)\bigr), unsecured LGD LGDU\text{LGD}_U and the covered part's LGD LGDC\text{LGD}_C:

LGD=LGDU (EAD−C∗)+LGDC C∗EADPellcourt: =0.45×(120−117)+0.10×117120=10.88%\begin{aligned} \text{LGD} &= \frac{\text{LGD}_U\,(\text{EAD} - C^{*}) + \text{LGD}_C\,C^{*}}{\text{EAD}} \\ \text{Pellcourt: } &= \frac{0.45 \times (120 - 117) + 0.10 \times 117}{120} = 10.88\% \end{aligned}

Averages. A default-weighted average counts each case once; an exposure-weighted average weights by EAD. For the senior unsecured cases they are 52.2% and 51.8%. A bank states which it uses. Downturn LGD here is min⁡(1, LGD+0.08)\min(1,\ \text{LGD} + 0.08).

Try it

Pick a case. Raise the discount rate, delay the recoveries, or double the costs, and watch the LGD. Then set the rate to 15% and look at the seniority averages.

Try itWork out a workout LGD

£0.0m£1.0m£2.0m£3.0mYear 1Year 2Year 3Year 4Year 5Year 6Cash recovered, Year 1: £3.6mCash recovered, Year 2: £3.6mCash recovered, Year 3: £3.6mPresent value at default, Year 1: £3.3mPresent value at default, Year 2: £3.1mPresent value at default, Year 3: £2.9m
Cash recoveredPresent value at default
Workout LGD46.5%
Book's case at 8%, on time46.5%
EAD£16.40m
Cash recovered£10.84m
PV of recoveries£9.32m
PV of costs£0.54m
LGD with no discounting37.7%

The book's twenty cases at a 8% discount rate

Senior secured (8)

34.5%

Senior unsecured (8)

52.2%

Subordinated (4)

79.7%

Worked example

Workout W01, step by step

W01 was a £5.2m senior secured loan that defaulted in a downturn year. The bank recovered £1.891m at the end of each of the next two years and spent £0.123m on the workout, paid in two equal parts.

From cash to LGD

Step 1 of 5
  1. 1

    Discount factors

    At 8%: 1/1.08=0.92591/1.08 = 0.9259 for year 1 and 1/1.082=0.85731/1.08^2 = 0.8573 for year 2.

Regulatory lens · looking ahead

Under the Basel internal ratings-based approach, banks on the foundation approach use supervisory LGDs (45% for senior unsecured corporate claims under Basel II; the current Basel framework sets 40% for most corporates and keeps 45% for banks and other financial institutions), while advanced-approach banks estimate their own. Own estimates must reflect downturn conditions and use a discount rate that reflects the time value of money and the risk in the recoveries. The detail, and the floors that now apply, are in M4.2: Credit risk capital. Statistical LGD models (beta regressions, cure models) are in M6.4: Credit risk modelling.

Spark Atoms

Spark AtomLoans beat bonds of the same firm
A 2004 Moody's study of firms with both defaulted loans and defaulted bonds found loan LGDs about 45% of bond LGDs for the same issuers: loan recoveries more than twice bond recoveries on average. Banks lend senior and secured, watch the borrower closely and act early.
Spark AtomAll or nothing
Plot thousands of loan LGDs and you rarely see a bell curve. You see two humps, near 0% and near 100%. The average sits in the valley between them, where few loans actually end up.

Key takeaways

  • LGD = 1 − recovery rate, with recoveries net of costs and discounted to the default date.
  • Discounting matters: the bank's senior unsecured average is 45.7% undiscounted, 52.2% at 8% and 56.8% at 15%.
  • Market LGD comes from defaulted debt prices; it is quick but reflects distressed investors' high required return.
  • Seniority and collateral drive LGD: the book's averages run from 34.5% (secured) to 79.7% (subordinated).
  • Recoveries fall when defaults rise; a downturn add-on of 8% points lifts the corporate EL from £2.81m to £3.34m.

Reaction

Check what stuck

Question 1 · objective 1

A £10m loan defaults. One year later the bank recovers £6m and pays £0.2m of costs. With a 10% discount rate, what is the workout LGD, in %?

%

Question 2 · objective 3

EAD is £20m. Collateral worth £15m carries a 40% haircut. The uncovered part loses 45% and the covered part 10%. What is the LGD, in %?

%

Question 3 · objective 1

Workout W01 recovered £3.78m of £5.2m. Its undiscounted LGD is 29.6%, but the bank reports 37.3%. Why?

Question 4 · objective 4

Why is LGD usually higher in a downturn?

Question 5 · objective 2

A defaulted senior unsecured bond trades at 38 per 100 thirty days after default (market LGD 62%). The bank's senior unsecured workouts average 52.2%. Which reason fits best?

Glossary

Loss given default (LGD)
Loss given default: the share of the exposure at default that is lost, after recoveries and costs, valued at the default date.
Recovery rate
Recovery rate: the share of the exposure that comes back, so LGD = 1 − recovery rate.
Workout LGD
LGD measured from the cash a bank actually recovers after default, minus its costs, discounted back to the default date.
Market LGD
LGD read from the price of the defaulted debt shortly after default: 1 − price / par.
Downturn LGD
The LGD expected when defaults are high and asset prices low, used so that losses are not understated in a bad year.
Seniority
A claim's rank in being repaid: secured lenders first from their collateral, then senior unsecured, then subordinated.
Absolute priority
The rule that a more senior class is repaid in full before a junior class gets anything. In practice it is often bent in restructurings.
Workout costs
Legal, administrator, valuation and staff costs of collecting a defaulted loan.

Deep Dives & Origins

Deep Dives

  • B. Engelmann and R. Rauhmeier (eds), The Basel II Risk Parameters, 2nd ed., Springer, 2011, the chapters on LGD estimation. Advanced.
  • E. I. Altman, A. Resti and A. Sironi (eds), Recovery Risk, Risk Books, 2005. Intermediate.

Origins

  • Moody's Investors Service, Corporate Default and Recovery Rates, 1920-2006, Special Comment, February 2007.
  • Moody's Investors Service, Recent Bank Loan Research: Implications for Moody's Bank Loan Rating Practices, Special Comment, December 2004.
  • E. I. Altman, B. Brady, A. Resti and A. Sironi, “The Link between Default and Recovery Rates: Theory, Empirical Evidence, and Implications”, Journal of Business 78(6), 2005.
  • P. Li, X. Zhang and X. Zhao, “Modeling Loss Given Default Regressions”, OCC Economics Working Paper, 2020.

Watch this lesson

Video version

Prefer to watch? The same lesson as a 12-minute video will sit here, made from this page's script.