Uncategorized

A model of CLO spreads

admin | February 28, 2020

This document is intended for institutional investors and is not subject to all of the independence and disclosure standards applicable to debt research reports prepared for retail investors. This material does not constitute research.

Outside of a few markets with continual trading or quoted bids and offers, pricing securities often starts with some benchmark and then adjusts for each security’s particular differences. For CLOs, it turns out that a handful of features can explain most of the daily price differences between securities. From ‘AAA’ down to ‘BB,’ price largely depends on structure, the past performance of the manager, the quality of the loans and general market conditions. The impact of these features changes across rating categories, with structure and loan quality becoming more important as rating declines. None of this should come as a surprise to seasoned traders or investors, but a model can make CLO pricing more transparent and help manage risk and return.

The approach

The CLO market sees a routine flow of bid lists that provide indicated prices on a wide range of securities. From July 2018 to October 2019, for instance, the market saw at least 4,869 securities offered from ‘AAA’ through ‘BB’ (Exhibit 1). The flow of securities over that period showed a wide range of differences in coupon, callability, remaining reinvestment, loan collateral and managers. Market conditions also varied with the price of the S&P/LSTA leveraged loan index ranging from $98.7 to $93.8.

Exhibit 1: A sample of securities bid in the secondary market from 7/1/18 to 10/1/19.

Source: Amherst Pierpont Securities

This range of secondary pricing allows a good look at the ability of differences between securities to explain differences in prices. Using regression to do the work, differences between securities’ attributes explain roughly 80% to 90% of the differences in price, or, more specifically, in pricing spread across CLO rating categories (Exhibit 2). More interesting than the overall ability to explain price, however, is the separate, underlying value of each CLO feature.

Exhibit 2: Total spread variance explained in each rating category

Source: Amherst Pierpont Securities

Starting with structure

A few elements of CLO structure have the biggest impact on pricing:

Rating
Margin over LIBOR, and
Callability and time left for reinvestment

CLO structure has the largest impact on CLO spread or discount margin, beginning with the obvious importance of rating. Spreads ranged from an average ‘AAA’ of 121.4 to an average ‘BB’ of 655.4 (Exhibit 3). Spreads clearly vary over time, and a spread index, such as those published for each CLO rating category by Palmer Square, can help reset the right level day-to-day.

Exhibit 3: Average spread from ‘AAA’ to ‘BB’

Source: Amherst Pierpont Securities

Margin over LIBOR has a big impact on pricing spread since it signals a CLO’s loan quality and its incentives to refinance. Higher margins usually signal an initial and continuing loan portfolio with higher risk. In this respect, margin carrys some of the same information as weighted average spread or rating factor. Higher margins also make a CLO more likely to refinance in periods of tightening spreads, and investors need continuing compensation for the refinancing risk. All else equal, for every added basis point of ‘AAA’ margin, the ‘AAA’ spread widens roughly 1 bp. For every added basis point of ‘BB’ margin, however, the ‘BB’ spread widens 5 bp (Exhibit 4).

Exhibit 4: Higher margin predicts wider spread

Source: Amherst Pierpont Securities

The difference between CLO margin and current market spreads in a rating category specifically measures immediate potential to refinance. As the spread between CLO margin and current market levels rises, the CLO becomes more refinanceable. The price approaches par, and the spread at par approaches the CLO’s margin over LIBOR (Exhibit 5).

Exhibit 5: Wider spread between initial margins and current market level pull prices to par

Source: Amherst Pierpont Securities

Finally, the time left in the CLO non-call period and the time left for reinvestment also matter. The effect of the non-call period is complex. Spreads should widen through the non-call period as the risk of refinancing gets closer. But after the period closes, spreads should tighten as the deal nears the end of reinvestment and CLO debt starts to amortize and deleverage the deal. Because the time left in the non-call period and the time left for reinvestment track each other closely, it is difficult to completely measure the independent effects.

The impact of manager

Manager performance also affects spreads in at least two ways:

The track record of returns on portfolios of leveraged loans arguably says something about the manager’s core business, which should influence CLO debt spreads, and
A track record of relatively tight or wide spreads on new liabilities also signals, among other things, the relatively liquidity of the debt

Managers who deliver consistently better returns over the broad loan market, adjusted for risk, warrant tighter spreads. If return on the loan market overall is 1%, and a manager’s return during the same period is 1.5%, then the manager’s excess return, also known as alpha, is 0.5%. If this manager only occasionally outperforms the market to achieve positive alpha, rather than creating steady alpha across time, then its alpha adjusted for volatility is low. Steady producers of excess return clearly produce a steady stream of earnings to equity. To the extent return comes from loan price, a steady manager also outperforms peers on MVOC, helping the performance of speculative grade CLO debt. Even investors in ‘AAA’ debt have exposure to the performance of the underlying loan portfolio.

Amherst Pierpont has devised a measure called Manager Asset Score based on alpha adjusted by volatility, also known as information ratio. This score first ranks the managers based on their information ratios then assigns them star ratings from worst (1) to best (5). Manager Asset Score affects spreads in each rating category (Exhibit 6). Moving from a score of 1 to a score of 5 tightens spreads in each rating category, with the amount of tightening increasing as rating falls. For example, the difference between a ‘AAA’ with a Manager Asset Score of 1 and a ‘AAA’ with a score of 5 is 3 bp. But the difference for ‘BB’ is 13 bp. In the parts of the capital structure closer to equity, manager performance understandably matters more.

Exhibit 6: Spreads tighten as Manager Asset Score rises

Source: Amherst Pierpont Securities

Managers who price debt tighter than their peers at issuance typically see that relationship carry over to the secondary market. A manager who has issued 20 deals to date, has broad distribution and an active secondary, for instance, tends to be more liquid than a brand-new manager introducing its first deal. The more liquid manager, all else equal, the tighter the secondary spread.

In concert with Manager Asset Score, APS has created the Manager Liability Score based on spreads of new-issue deals for each manager. This scoring system first ranks each manager by comparing the issuance spreads of its deals to those of its peers’ with the same credit rating and issuance month. It then assigns a score between 1 and 5, with 1 being the tightest. The Manager Liability Score affects spreads in each rating category (Exhibit 7). Again, the impact of the liability score rises as the debt rating falls.

Exhibit 7: Spreads widen as Manager Liability Score rises

Source: Amherst Pierpont Securities

Honing in on the collateral

The current characteristics of CLO loan collateral get careful attention and naturally shape spreads. Among the key features:

Weighted average rating factor, or WARF
Weighted average spread, or WAS
Portfolio diversity score
Exposure to ‘CCC’ and defaulted loans, and
Loan liquidity or bid depth

The quality of the collateral securing CLO debt matters for its pricing. All else equal, including levels of structural subordination, debt backed by riskier collateral should trade at wider spreads. And the lower the rating of the debt, the bigger the impact of collateral quality.

WARF is the weighted average rating factor of individual loans. The factors reflect 10-year probabilities of default on the loans and range from 940 for ‘Ba1’ to 8,070 for ‘Caa3’ and 10,000 for defaults. WAS is a par-weighted average spread across performing, floating-rate loans. If these two metrics deteriorate, all else being equal, the CLO will be riskier and spreads should widen (Exhibit 8).

Diversity score gauges the diversification of the loans across industries and issuers. When the loans are well diversified, their performance is less correlated, such that if one loan defaults then other loans are less likely to be affected. A higher diversification score, with other attributes held constant, indicates that the CLO is a safer investment and generally prices at a tighter spread (Exhibit 8).

The percentages of ‘CCC’ and defaulted loans help monitor the tail of risk, or risks of loans with the highest chances of default. Mezzanine tranches in CLOs are particularly sensitive to tail risk because they have less credit support. For instance, a rise in percentage of ‘CCC’ loans from 0% to 10% corresponds to only 1.6 bp widening in ‘AAA’ but more than 9 bp of widening in ‘BBB’ and ‘BB’ (Exhibit 8).

Bid depth summarizes the liquidity risk of loans by tallying the number of market makers and averaging those counts. A low bid depth implies more difficulty finding loan buyers during episodes of market stress. A higher bid depth is consequently more favorable. For example, a rise in bid depth from 3 to 6 leads to about 5 bp of tightening in ‘AAA’ and 17 bp of tightening in ‘BB’ (Exhibit 8).

Exhibit 8: Spreads change in accordance with collateral dynamics

Source: Amherst Pierpont Securities

Macro Conditions

Broad market conditions matter, too:

The general level of prices on leveraged loans, and
The general level of spreads on CLO debt

Current loan prices drive CLO spreads. If loans trade at low prices or wide spreads, the CLO market has room to issue wider debt. That drags spreads on secondary positions wider, too. The S&P LSTA price index, which tracks the prices of U.S. leveraged loans, helps to recalibrate the spread model each day with the latest loan prices. A 1-point drop in the LSTA price index leads to about 7 bp of widening in ‘AAA’ and different degrees of widening in ‘BB’ (Exhibit 9). Spreads in ‘BB’ widen quickly below a threshold on the price index. When the LSTA price index is above 96, for instance, ‘BB’ spreads widen by around 10 basis points per point drop. When the index falls below 94, however, ‘BB’ spreads tend to widen by as much as 30 basis points per point drop. This faster pace of widening can be attributed to a severe selloff in the loan market and insufficient MVOC cushion to cover the ‘BB’ classes.

Exhibit 9: Rising loan prices relate to tighter CLO ‘AAA’ and ‘BB’ spreads

Source: Amherst Pierpont Securities

Current spreads in the secondary market also affect CLO pricing, as they are considered for the refinancing incentive of a deal. For each rating category, Palmer Square provides an index on the current spreads in the secondary market. A sufficiently large excess of a CLO security’s coupon above the current spreads of its rating category will incentivize equity holders to refinance the deal. As this incentive grows, the price of the CLO security will approach par, as the expectation of refinancing becomes more certain (Exhibit 5).

Explaining residual spreads with leverage

Then there’s the pricing element where market conditions cross paths with the manager’s portfolio performance and with the CLO structure: market value over-collateralization, or MVOC, which measures the amount of loan market value available to repay a CLO class. MVOC corresponds to the amount of leverage in the structure. As MVOC falls, leverage rises. And as MVOC for a class of CLO debt approaches 100, leverage rises exponentially. As leverage rises in any asset class, investors demand more spread.

Leverage ends up being an element of risk that crosses CLO debt classes (Exhibit 7). At a similar level of leverage, a 2x leveraged ‘AA’ should offer some information about the right spread level for a 2x leveraged ‘AAA.’

Exhibit 10: Ranges of leverage and MVOC overlap across rating categories

Sources: Amherst Pierpont Securities

Using regression again to do the work, leverage explains 16% of the residual price variations across rating categories (Exhibit 2). Moreover, the contribution of leverage to residual spreads rises sharply in ‘BBB’ and ‘BB’ classes (Exhibit 11).

Exhibit 11: Residual spreads rise as leverage accumulates across rating categories

Sources: Amherst Pierpont Securities

Improving accuracy further through reducing bias

While quantifiable characteristics of CLOs explain a large part of security-to-security price differences, the relationships can change over time. Qualitative aspects of CLOs also are not directly measured in the model. Shifting relationships and unmeasured variables can lead to bias in predictions. Reducing this bias by averaging recent errors and correcting them helps improve accuracy. The final estimates after adjusting for the average difference between observed and fitted spreads in a 30-day rolling window are much closer to the observed spreads (Exhibit 12).

Exhibit 12: Final ‘BB’ estimates come much closer to observed ‘BB’ spreads

Sources: Amherst Pierpont Securities

Use cases of the CLO spread model

A good CLO spread model not only helps provide pricing estimates but also measures the influence of specific CLO attributes. The frequent updating of a good model keeps it calibrated to dynamic market conditions.

As in any market, easier pricing should make relative value easier to spot. CLO debt that trades wide or tight to modeled fair value either is unique in some way that warrants the price difference or it is mispriced.

Easier pricing also should make scenario analysis and CLO hedging easier. This is especially valuable as loan prices move and MVOC and leverage on CLO classes change. CLOs are notoriously difficult to hedge and show low correlation with a wide range of potential offsetting instruments. But the strongly nonlinear relationship between leverage and spread arguably explains the low correlation. Correlation only works for linear relationships. CLOs, especially ones with MVOC below 110, should be delta-hedged—the hedge getting reset as MVOC moves. But that is work still to be done.

admin
jkillian@apsec.com
john.killian@santander.us 1 (646) 776-7714

This material is intended only for institutional investors and does not carry all of the independence and disclosure standards of retail debt research reports. In the preparation of this material, the author may have consulted or otherwise discussed the matters referenced herein with one or more of SCM’s trading desks, any of which may have accumulated or otherwise taken a position, long or short, in any of the financial instruments discussed in or related to this material. Further, SCM may act as a market maker or principal dealer and may have proprietary interests that differ or conflict with the recipient hereof, in connection with any financial instrument discussed in or related to this material.

This message, including any attachments or links contained herein, is subject to important disclaimers, conditions, and disclosures regarding Electronic Communications, which you can find at https://portfolio-strategy.apsec.com/sancap-disclaimers-and-disclosures.

Important Disclaimers

Copyright © 2025 Santander US Capital Markets LLC and its affiliates (“SCM”). All rights reserved. SCM is a member of FINRA and SIPC. This material is intended for limited distribution to institutions only and is not publicly available. Any unauthorized use or disclosure is prohibited.

In making this material available, SCM (i) is not providing any advice to the recipient, including, without limitation, any advice as to investment, legal, accounting, tax and financial matters, (ii) is not acting as an advisor or fiduciary in respect of the recipient, (iii) is not making any predictions or projections and (iv) intends that any recipient to which SCM has provided this material is an “institutional investor” (as defined under applicable law and regulation, including FINRA Rule 4512 and that this material will not be disseminated, in whole or part, to any third party by the recipient.

The author of this material is an economist, desk strategist or trader. In the preparation of this material, the author may have consulted or otherwise discussed the matters referenced herein with one or more of SCM’s trading desks, any of which may have accumulated or otherwise taken a position, long or short, in any of the financial instruments discussed in or related to this material. Further, SCM or any of its affiliates may act as a market maker or principal dealer and may have proprietary interests that differ or conflict with the recipient hereof, in connection with any financial instrument discussed in or related to this material.

This material (i) has been prepared for information purposes only and does not constitute a solicitation or an offer to buy or sell any securities, related investments or other financial instruments, (ii) is neither research, a “research report” as commonly understood under the securities laws and regulations promulgated thereunder nor the product of a research department, (iii) or parts thereof may have been obtained from various sources, the reliability of which has not been verified and cannot be guaranteed by SCM, (iv) should not be reproduced or disclosed to any other person, without SCM’s prior consent and (v) is not intended for distribution in any jurisdiction in which its distribution would be prohibited.

In connection with this material, SCM (i) makes no representation or warranties as to the appropriateness or reliance for use in any transaction or as to the permissibility or legality of any financial instrument in any jurisdiction, (ii) believes the information in this material to be reliable, has not independently verified such information and makes no representation, express or implied, with regard to the accuracy or completeness of such information, (iii) accepts no responsibility or liability as to any reliance placed, or investment decision made, on the basis of such information by the recipient and (iv) does not undertake, and disclaims any duty to undertake, to update or to revise the information contained in this material.

Unless otherwise stated, the views, opinions, forecasts, valuations, or estimates contained in this material are those solely of the author, as of the date of publication of this material, and are subject to change without notice. The recipient of this material should make an independent evaluation of this information and make such other investigations as the recipient considers necessary (including obtaining independent financial advice), before transacting in any financial market or instrument discussed in or related to this material.

Important disclaimers for clients in the EU and UK

This publication has been prepared by Trading Desk Strategists within the Sales and Trading functions of Santander US Capital Markets LLC (“SanCap”), the US registered broker-dealer of Santander Corporate & Investment Banking. This communication is distributed in the EEA by Banco Santander S.A., a credit institution registered in Spain and authorised and regulated by the Bank of Spain and the CNMV. Any EEA recipient of this communication that would like to affect any transaction in any security or issuer discussed herein should do so with Banco Santander S.A. or any of its affiliates (together “Santander”). This communication has been distributed in the UK by Banco Santander, S.A.’s London branch, authorised by the Bank of Spain and subject to regulatory oversight on certain matters by the Financial Conduct Authority (FCA) and the Prudential Regulation Authority (PRA).

The publication is intended for exclusive use for Professional Clients and Eligible Counterparties as defined by MiFID II and is not intended for use by retail customers or for any persons or entities in any jurisdictions or country where such distribution or use would be contrary to local law or regulation.

This material is not a product of Santander´s Research Team and does not constitute independent investment research. This is a marketing communication and may contain ¨investment recommendations¨ as defined by the Market Abuse Regulation 596/2014 ("MAR"). This publication has not been prepared in accordance with legal requirements designed to promote the independence of research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. The author, date and time of the production of this publication are as indicated herein.

This publication does not constitute investment advice and may not be relied upon to form an investment decision, nor should it be construed as any offer to sell or issue or invitation to purchase, acquire or subscribe for any instruments referred herein. The publication has been prepared in good faith and based on information Santander considers reliable as of the date of publication, but Santander does not guarantee or represent, express or implied, that such information is accurate or complete. All estimates, forecasts and opinions are current as at the date of this publication and are subject to change without notice. Unless otherwise indicated, Santander does not intend to update this publication. The views and commentary in this publication may not be objective or independent of the interests of the Trading and Sales functions of Santander, who may be active participants in the markets, investments or strategies referred to herein and/or may receive compensation from investment banking and non-investment banking services from entities mentioned herein. Santander may trade as principal, make a market or hold positions in instruments (or related derivatives) and/or hold financial interest in entities discussed herein. Santander may provide market commentary or trading strategies to other clients or engage in transactions which may differ from views expressed herein. Santander may have acted upon the contents of this publication prior to you having received it.

This publication is intended for the exclusive use of the recipient and must not be reproduced, redistributed or transmitted, in whole or in part, without Santander’s consent. The recipient agrees to keep confidential at all times information contained herein.