RAROC profile and corporate credit pricing model derived from Pillar 3 disclosures.
Danske Bank is a Denmark-based bank with approximately EUR 338bn of corporate credit exposure (EAD) under the Mixed approach to credit risk capital. The numbers below come directly from Danske Bank's most recent Pillar 3 CR6 regulatory filings and are used to model how this bank prices corporate credit facilities.
Danske Bank is mid-sized by corporate EAD (28 of 59). Its cost-to-income ratio of 45.5% is structurally efficient (-4.3pp vs the 59-bank cross-section average of 49.8%). The corporate portfolio is weighted toward sub-IG obligors, with an EAD-weighted average PD of 3.2% against a cross-bank average of 2.1%.
The consolidated book blends A-IRB and F-IRB sub-portfolios, so the headline PD and LGD averages mask meaningful dispersion between segments — relevant when benchmarking specific sectors or geographies. Unsecured LGD disclosed at 17.9% is -18.9pp against the 36.8% cross-bank average, indicating recovery assumptions that are more favourable than the peer median — often a feature of senior-unsecured lending to large investment-grade obligors.
On the standardised BBB+ EUR 25M 5-year term loan used across every bank profile, Danske Bank lands in the lower half of the pricing ranking (#31 of 59), with a RAROC of 7.31% and a minimum spread of 252bp to reach the 12% hurdle.
| Parameter | Value | What it means |
|---|---|---|
| IRB approach | Mixed | How the bank computes risk-weighted assets |
| Cost-to-income ratio | 45.5% | Operating cost share of net revenue |
| Effective tax rate | 25.0% | Applied to RAROC numerator after EL and funding |
| Average corporate PD | 3.20% | EAD-weighted probability of default |
| Avg LGD (unsecured) | 17.9% | Loss share if borrower defaults, no collateral |
| Avg LGD (secured) | 12.0% | Loss share with eligible collateral |
| Funding spread | 15bp | Bank's wholesale funding cost above risk-free |
| Corporate EAD | EUR 338bn | Total exposure at default to corporates |
On a representative BBB+ rated, 5-year term loan of EUR 25M at 150bp spread with a 20bp commitment fee, Danske Bank would generate an estimated RAROC of 7.31% against a typical 12% bank hurdle rate. To hit that hurdle on this exact deal, the bank would need a minimum spread of 252bp. This deal is significantly below target — the bank would either reprice it or decline.
| Component | Value |
|---|---|
| Annual revenue (spread + fees) | EUR 385,000 |
| Operating cost | EUR 154,000 |
| Expected loss (PD × LGD × EAD) | EUR 28,750 |
| Capital required (FPE) | EUR 2,451,320 |
| RAROC (after tax) | 7.31% |
| Min spread to hit 12% RAROC | 252bp |
Out of 59 banks in the OpenRAROC dataset, Danske Bank ranks #31 by RAROC on this sample deal.
| Rank | Bank | Country | RAROC | Min spread |
|---|---|---|---|---|
| 1 | Qatar National Bank | Qatar | 9.00% | 203bp |
| 2 | DBS Group | Singapore | 8.18% | 224bp |
| 3 | JP Morgan | United States | 8.12% | 231bp |
| 4 | ICBC | China | 8.06% | 233bp |
| 5 | China Construction Bank | China | 8.06% | 233bp |
| 30 | Societe Generale | France | 7.31% | 246bp |
| 31 | Danske Bank | Denmark | 7.31% | 252bp |
| 32 | BPCE (Natixis) | France | 7.31% | 252bp |
Upload a CSV of your existing facilities and OpenRAROC will run the same calculation against Danske Bank (and 58 other banks) to show you who's overcharging you and which bank should price your next deal.
Open the calculatorFree RAROC calculator. Upload your portfolio. See who prices your facilities best.
Open OpenRAROC