Exhibit 99.1
 | Validus Holdings, Ltd. Bermuda Commercial Bank Building 19 Par-la-Ville Road Hamilton, HM 11 Bermuda | |
| May 2, 2008 | Mailing Address: | |
| Suite 1790 48 Par-la-Ville Road Hamilton, HM 11 Bermuda | ||
| Telephone: (441) 278-9000 Facsimile: (441) 278-9090 Website: www.validusre.bm |
ADDITIONAL DISCLOSURE ON THE VALIDUS HOLDINGS, LTD. (“VALIDUS”)
CONSOLIDATED INVESTMENT PORTFOLIO (THE “PORTFOLIO”)
CONSOLIDATED INVESTMENT PORTFOLIO (THE “PORTFOLIO”)
As of March 31, 2008, the Portfolio had a market value of $3,240.9 million. Validus is providing the following additional disclosure on the composition of its Portfolio in response to the continued volatility in the global credit markets.
Validus Mortgage-Backed And Asset-Backed Securities Portfolio
Market Values (in USD MM) as of March 31, 2008
| RATING | ||||||||||||||||||||||||||||||||||||
| Gov’t | AAA | AA | A | BBB | BB | B | Other | Total | ||||||||||||||||||||||||||||
Mortgage-Backed Securities | ||||||||||||||||||||||||||||||||||||
| Residential Mortgage-Backed GNMA | 21.6 | — | — | — | — | — | — | — | 21.6 | |||||||||||||||||||||||||||
| FNMA | 214.8 | — | — | — | — | — | — | — | 214.8 | |||||||||||||||||||||||||||
| Freddie Mac | 194.8 | — | — | — | — | — | — | — | 194.8 | |||||||||||||||||||||||||||
| Total Agency RMBS | 431.2 | — | — | — | — | — | — | — | 431.2 | |||||||||||||||||||||||||||
| Non-Agency RMBS — Prime | — | 188.2 | — | — | — | — | — | — | 188.2 | |||||||||||||||||||||||||||
| Non-Agency RMBS — Alt-A | — | 117.8 | — | — | — | — | — | — | 117.8 | |||||||||||||||||||||||||||
| Total Residential Mortgage-Backed | 431.2 | 306.0 | — | — | — | — | — | — | 737.2 | |||||||||||||||||||||||||||
| Commercial Mortgage-Backed | — | 233.5 | — | — | — | — | — | — | 233.5 | |||||||||||||||||||||||||||
Total Mortgage-Backed Securities | 431.2 | 539.5 | — | — | — | — | — | — | 970.7 | |||||||||||||||||||||||||||
Asset-Backed Securities | ||||||||||||||||||||||||||||||||||||
| Sub Prime | — | 17.6 | — | — | — | — | — | — | 17.6 | |||||||||||||||||||||||||||
| Credit Cards | — | 31.4 | — | — | — | — | — | — | 31.4 | |||||||||||||||||||||||||||
| Autos | — | 126.6 | — | — | — | — | — | — | 126.6 | |||||||||||||||||||||||||||
| Stranded Cost & UK ABS | — | 20.7 | — | — | — | — | — | — | 20.7 | |||||||||||||||||||||||||||
Total Asset-Backed Securities | — | 196.3 | — | — | — | — | — | — | 196.3 | |||||||||||||||||||||||||||
Total Asset-Backed and Mortgage- Backed Securities | 1,167.0 | |||||||||||||||||||||||||||||||||||
1 of 4
Residential Mortgage Backed Securities (“RMBS”) (22.8% of total cash and investments*)
GSE RMBS (13.3%)
The Portfolio contains $431.2 million in GSE residential mortgage-backed securities.
Validus’ GSE RMBS allocation has a weighted-average effective duration of 2.3 years, a market price of 102.4 and corresponding yield of 4.56%, a book yield of 5.27% and an unrealized gain of approximately $6.7 million.
Non-Agency RMBS — Prime (5.8%)
The Portfolio’s $188.2 million prime non-Agency RMBS allocation consists entirely of AAA rated securities. 58% of Validus’ prime non-Agency allocation consists of securities whose loans were originated in 2005 and prior; 23% of the prime RMBS allocation was issued in 2006. The allocation has a weighted average current credit enhancement of 7.7%, which continues to increase as the securities pay down. The allocation has a weighted-average FICO score of 740 and a loan-to-value ratio of 68.0%.
Validus’ overall prime non-agency allocation has a weighted-average effective duration of 2.7 years; a market price of 95.71 and corresponding yield of 6.25%; an equivalent weighted-average book yield of 5.63%; and an unrealized loss of approximately $5.3 million.
Non-Agency RMBS — Alt-A (3.6%)
The Portfolio’s $117.8 million Alt-A non-Agency RMBS allocation consists entirely of AAA rated securities. 46% of Validus’ Alt-A non-Agency allocation consists of securities whose loans were originated in 2006 and prior. The allocation has a weighted average current credit enhancement of 26.5%, which continues to increase as the securities pay down. The allocation has a high weighted-average FICO score of 713 and a loan-to-value ratio of 78.2%.
Validus’ overall Alt-A non-agency allocation has a weighted-average effective duration of 2.5 years; a market price of 80.74 and corresponding yield of 16.81%; a book yield of 5.41%; and an unrealized loss of approximately $27.8 million.
The following table shows market values by vintage year and rating:
Market Values (in USD MM) of Alt-A non-Agency RMBS by Vintage Year & Rating
| Vintage | AAA | AA | A | BBB | BB and below | Total | ||||||||||||||||||
| 2007 | 63.2 | — | — | — | — | 63.2 | ||||||||||||||||||
| 2006 | 26.5 | — | — | — | — | 26.5 | ||||||||||||||||||
| 2005 | 25.1 | — | — | — | — | 25.1 | ||||||||||||||||||
| 2004 and prior | 3.0 | — | — | — | — | 3.0 | ||||||||||||||||||
Total | 117.8 | — | — | — | — | 117.8 | ||||||||||||||||||
ABS (6.1% of total cash and investments *)
Auto & Credit Card ABS — Non-Sub Prime (5.5%)
The Portfolio’s $178.7 million allocation to ABS consists entirely of AAA rated securities. The ABS portfolio excluding Sub Prime consists of auto, credit card, stranded cost and UK ABS. 72% of Validus’ auto- and credit card-backed allocation consists of securities whose loans were originated in 2006 and prior.
Validus’ ABS allocation, excluding Sub Prime, has a weighted-average effective duration of 0.9 years; a market price of 101.02 and corresponding yield of 3.93%; a book yield of 4.97% and an unrealized gain of approximately $1.2 million.
| * | Total cash and investments at 03/31/08 (MMs) = $3,240.9 |
2 of 4
Home Equity ABS — Sub Prime (0.5%)
The Portfolio’s $17.6 million sub prime HEL ABS allocation consists entirely of AAA rated securities. 68% of Validus’ sub prime allocation consists of securities issued in 2006 and prior. The allocation has a weighted-average current credit enhancement of 34.0% and very short weighted-average life of 0.98 years. The credit enhancement will continue to increase as the securities pay down. The securities have a weighted-average FICO score of 634 and a loan-to-value ratio of 79.5%.
Validus’ overall home equity-backed ABS allocation has a weighted-average effective duration of 0.2 years; a market price of 95.36 and corresponding yield of 10.29%; a book yield of 3.24%; and an unrealized loss of approximately $958,000.
The following table shows market values by vintage year and rating:
Market Values (in USD MM) of Sub prime HEL ABS by Vintage Year & Rating
| Vintage | AAA | AA | A | BBB | BB and below | Total | ||||||||||||||||||
| 2007 | 5.6 | — | — | — | — | 5.6 | ||||||||||||||||||
| 2006 | 11.2 | — | — | — | — | 11.2 | ||||||||||||||||||
| 2005 | — | — | — | — | — | — | ||||||||||||||||||
| 2004 and prior | 0.8 | — | — | — | — | 0.8 | ||||||||||||||||||
Total | 17.6 | — | — | — | — | 17.6 | ||||||||||||||||||
CMBS (7.2% of total cash and investments *)
The Portfolio’s $233.5 million CMBS allocation is well-diversified and consists solely of AAA rated stable, seasoned deals that have collateral with transparent histories. 65% of Validus’ CMBS allocation consists of securities issued in 2004 and prior; 16% of the portfolio’s allocation was issued in 2005 and 2006. The allocation has a weighted average current credit enhancement of 32.0%, which continues to increase as the securities pay down. The average loan-to-value ratio is 69.7% and the debt service coverage ratio in excess of 1.63.
Validus’ overall CMBS allocation has a weighted-average effective duration of 2.9 years; a market price of 99.31 and corresponding yield of 5.94%; a book yield of 5.27%; and an unrealized loss of approximately $3.0 million.
Validus Analysis of Exposure To Financial Guarantors
As of March 31, 2008, the Portfolio has approximately $12.4 million of insurance enhanced asset backed securities (“Insured Investments”) that have no underlying credit ratings. Detail by insurer for the Insured Investments is as follows:
| Market Value | % of Cash and | |||||||
| Insurer | ($MMs) | Investments | ||||||
| FSA | $ | 7.3 | 0.22 | % | ||||
| AMBAC | 2.9 | 0.09 | % | |||||
| MBIA | 2.2 | 0.07 | % | |||||
| $ | 12.4 | 0.38 | % | |||||
* Total cash and investments at 03/31/08 (MMs) = $3,240.9
3 of 4
The following table presents the Portfolio by rating category at March 31, 2008, with the Insured Investments shown at the then applicable rating or at the underlying rating without giving effect to insurance enhancement:
| Uninsured Investments | Insured Investments | Underlying Ratings of Insured | Total Investments | Total Investments | ||||||||||||||||||||||||||||||||||||||||||||
| (A) | (B) | (C) | (A) + (B) | (A) + (C) | ||||||||||||||||||||||||||||||||||||||||||||
| Market | Market | Market | Market | Market | Market | Market | Market | Market | ||||||||||||||||||||||||||||||||||||||||
| Rating | Market Value ($ MM) | Value (%) | Rating | Value ($ MM) | Value (%) | Rating | Value ($ MM) | Value (%) | Rating | Value ($ MM) | Value (%) | Rating | Value ($ MM) | Value (%) | ||||||||||||||||||||||||||||||||||
| AAA | $ | 2,248.9 | 81.9 | % | AAA1 | $ | 12.4 | 100.0 | % | AAA | — | 0.0 | % | AAA | $ | 2,261.3 | 81.9 | % | AAA | $ | 2,248.9 | 81.5 | % | |||||||||||||||||||||||||
| AA+ | 45.1 | 1.7 | % | AA+ | — | 0.0 | % | AA+ | — | 0.0 | % | AA+ | 45.1 | 1.7 | % | AA+ | $ | 45.1 | 1.7 | % | ||||||||||||||||||||||||||||
| AA | 39.2 | 1.4 | % | AA | — | 0.0 | % | AA | — | 0.0 | % | AA | 39.2 | 1.4 | % | AA | $ | 39.2 | 1.4 | % | ||||||||||||||||||||||||||||
| AA- | 165.2 | 6.0 | % | AA- | — | 0.0 | % | AA- | — | 0.0 | % | AA- | 165.2 | 6.0 | % | AA- | $ | 165.2 | 6.0 | % | ||||||||||||||||||||||||||||
| A+ | 115.7 | 4.2 | % | A+ | — | 0.0 | % | A+ | — | 0.0 | % | A+ | 115.7 | 4.2 | % | A+ | $ | 115.7 | 4.2 | % | ||||||||||||||||||||||||||||
| A | 89.0 | 3.2 | % | A | — | 0.0 | % | A | — | 0.0 | % | A | 89.0 | 3.2 | % | A | $ | 89.0 | 3.2 | % | ||||||||||||||||||||||||||||
| A- | 38.8 | 1.4 | % | A- | — | 0.0 | % | A- | — | 0.0 | % | A- | 38.8 | 1.4 | % | A- | $ | 38.8 | 1.4 | % | ||||||||||||||||||||||||||||
| BBB+ | 5.6 | 0.2 | % | BBB+ | — | 0.0 | % | BBB+ | — | 0.0 | % | BBB+ | 5.6 | 0.2 | % | BBB+ | $ | 5.6 | 0.2 | % | ||||||||||||||||||||||||||||
| NR | — | 0.0 | % | NR | — | 0.0 | % | NR2 | 12.4 | 100.0 | % | NR | — | 0.0 | % | NR2 | $ | 12.4 | 0.4 | % | ||||||||||||||||||||||||||||
Sub-total | $ | 2,747.5 | 100.0 | % | $ | 12.4 | 100.0 | % | $ | 12.4 | 100.0 | % | $ | 2,759.9 | 100.0 | % | $ | 2,759.9 | 100.0 | % | ||||||||||||||||||||||||||||
| Cash & Short-term investments | 481.0 | 481.0 | ||||||||||||||||||||||||||||||||||||||||||||||
| Total cash and investments | $ | 3,240.9 | $ | 3,240.9 | ||||||||||||||||||||||||||||||||||||||||||||
| 1 | Includes insured investments without underlying ratings | |
| 2 | The insured investments have no underlying ratings. |
4 of 4