Validus 8-K/A Regulation FD Disclosure

Exhibit 99.1

Investor Presentation

4TH QUARTER 2009

Cautionary Note Regarding Forward-looking Statements

This presentation may include forward-looking statements, both with respect to us and our industry, that reflect our current views with respect to future events and financial performance eve,” . “project,” “anticipate,” “will,” “may” -looking nature and identify similar forward-looking statements. All forward-looking statements address matters that involve risks and uncertainties. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, additionally, you should not place undue reliance on any such statements. We believe that these factors include, but are not limited to, the following:

1) unpredictability and severity of catastrophic events; d loss limitation methods; 4) cyclicality of demand and pricing ing history; 6) Validus’ ability to implement its business us’ loss reserves; 8) continued availability of capital and financing; 9) retention of key personnel; 10) competition; 11) potential loss of business from one or more major insurance or reinsurance mely basis, complex infrastructure, distribution capabilities, systems, procedures and internal controls, and to develop accurate actuarial data to support the business and regulatory and reporting requirements; 13) general economic and market conditions (including inflation, volatility in the credit and capital markets, interest rates and foreign currency exchange rates); 14) the integration of Talbot,

IPC and other businesses Validus may acquire or new t business portfolios of changing financial market conditions including inflation, interest rates, liquidity and other factors; 16) acts of terrorism or outbreak of war; and 17) availability of reinsurance the and aforementioned factors.

The foregoing review of important factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and elsewhere, including the Risk Factors included in our most recent reports on Form

10-K and Form 10-Q and other documents on file with the Securities and Exchange Commission. Any forward-looking statements made in this presentation are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, us or our business or operations. We undertake no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.

INVESTOR PRESENTATION 4TH QUARTER 2009 2

Note on Non-GAAP Financial Measures

In presenting the Company’s results herein, management has included and discussed underwriting income, operating income, and diluted book value per share that are not calculated under standards or rules that comprise U.S. GAAP. Such measures are referred to as non-GAAP. Non-GAAP measures may be defined or calculated differently by other companies. We believe that these measures are important to investors and other interested parties. These measures should not be viewed as a substitute for those determinedinaccordance with U.S. GAAP.

The underwriting results of an insurance or reinsurance company are often measured by reference to its underwriting income because underwriting income indicates the performance of the company’s core underwriting function. Underwriting income is reconciled to net income by the addition or subtraction of net investment income (loss), financing expenses, fair value of warrants issued, net realized gains (losses) on investments and foreign exchange gains (losses).

Net operating income is calculated based on net income (loss) excluding net realized gains (losses), net unrealized gains (losses) on investments, gains (losses) arising from translation of non-U.S.$ denominated balances and non-recurring items. Net operating income is the most directly comparable GAAP measure as it focuses on the underlying fundamentals of our operations without the influence of realized gains (losses) from the sale of investments, translation of non-U.S.$ currencies and non-recurring items. Realized gains (losses) from the sale of investments are driven by the timing of the disposition of investments, not by our operating performance. Gains (losses) arising from translation of non-U.S.$ denominated balances are unrelated to our underlying business.

Diluted book value per share is calculated based on total shareholders’ equity plus the assumed proceeds from the exercise ofoutstanding options and warrants, divided by the sum of shares, options, warrants and share equivalents outstanding (assumingtheir exercise).

A reconciliation of the non-GAAP measures detailed herein to the most comparable GAAP measure can be found at the end of this presentation.

INVESTOR PRESENTATION 4TH QUARTER 2009 3

Selected Market Information Exchange / Ticker: NYSE / “VR” Share Price (Dec. 31, 2009): $26.94 Primary Shares Outstanding: 128,459,478 Primary Market Capitalization: $3.46 billion Annual Dividend/Yield: $0.88 per share (3.3%) Analyst Coverage: Jay Cohen, Bank of America Merrill Lynch Dean Evans, Keefe, Bruyette & Woods Julia Ferguson, Dowling & Partners Matt Heimermann, J.P. Morgan Brian Meredith, UBS Chris Neczypor, Goldman Sachs Michael Paisan, Stifel Nicolaus Josh Shanker, Deutsche Bank

INVESTOR PRESENTATION 4TH QUARTER 2009 4

Validus Overview

• Focus on short-tail classes of insurance and reinsurance• Business mix balanced between insurance and reinsurance

• Leadership position in property catastrophe reinsurance• Flexible and efficient operating platform

• Excellent financial results• Transparent risk disclosure

• Active capital management INVESTOR PRESENTATION 4TH QUARTER 2009 5

Validus is Diversified in Short Tail Specialty Classes Pro Forma 2009 GPW of $2.0 billion Balanced by Class: 51% Property, 22% Marine, 27% SpecialtyValidus Re Pro Forma 2009 GPW $1.155 billion Specialty, 9% Marine, 13% Other Property, Property 12% Cat XOL, 66%Talbot 2009 GPW $920.0 million

Bloodstock, Contingency 2% 2% Financial            Property, Institutions, War, 16% 19% 5% Onshore Accident            Energy, & Health, 10% 2% Marine, Aviation & 33% Other, 11% Note1/ $2.0 billion consolidated GPW reflects $66.7mm intersegment eliminations, Validus Re GPW and Talbot GPW do not Note 2/ Pro forma GPW consists of the combined results of the Company including IPC as if owned for all of the specified time period INVESTOR PRESENTATION 4TH QUARTER 2009 6

Validus Shareholders’ Equity vs. Selected Peers Peer Comparison —Q4 2009 Common Shareholders’ Equity in $US Billions 9.08.4 8.07.1 7.06.1

6.05.0 5.04.0 4.0 4.0 4.03.2 3.2 3.0 2.8 3.02.1 2.01.7 1.6 1.2 1.0 0.0 XL            PRE            RE            AXS            VR            TRH            ACGL          & nbsp; RNR            AWH            AHL            ENH            PTP            MRH            MXGL         ;    FSR Source: SNL Financial and company reports Includes VR and companies reporting earnings through Feb 17, 2010 INVESTOR PRESENTATION 4TH QUARTER 2009 7

Rate Environment —Validus Re

World Catastrophe Rate on Line Index

325%

300%294%

268%

275%260%

255%

250%243% 241% 244%

233%

225%215%

196%

200%

175%

153%

150%

125%

2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010

Source: Guy Carpenter & Company, LLC

Note 1/ Index value of 100 in 1990

INVESTOR PRESENTATION 4TH QUARTER 2009 8

January Renewals —Validus            Re Segment

Values in millions of $US            Validus Re            IPC Re

587.0 574.3

600

500220.3

400362.0

291.0

300

217.4

200366.7

100

2006 2007 2008 2009 2010

International

US Property            Property            Marine            Specialty            Total

January 2010 $213.3 $160.4 $146.3 $54.3 $574.3

January 2009 138.2 82.9 105.8 39.8 366.7

% Change 54.4% 93.5% 38.3% 36.4% 56.6%

Note 1/ GPW includes intersegment business on an as written basis INVESTOR PRESENTATION 4TH QUARTER 2009 9

Benefits of the IPC Transaction —Validus Re Segment

Positioning Pre-January Renewals•Group capitalization of $4.3 billion1 as of

September 30, 2009 —Very clean, transparent balance sheet

•Stronger relationships with major reinsurance intermediaries

•January renewal book of $587.0 million (pro forma)

•Strong technical expertise•Well defined appetite and clear

communication with cedents

Results of January Renewals•Gross premium written of $574.3 million

•Size and quality of balance sheet transcends ratings for many cedents

•Quoting market and preferred signings•Reduction in peak U.S. exposures2

•Growth in Europe and Asia

Note 1/ Includes junior subordinated deferrable interest debentures Note 2/ Group 1:100 U.S. windstorm PML reduced 7.5% from October 1, 2009 to January 1, 2010

INVESTOR PRESENTATION 4TH QUARTER 2009 10

Rate Environment —Talbot

Talbot Composite Rate on Line Index

225%218%

208% 207% 210%

206% 204%

197%

200%187%

175%

150%

126%

125%

100%

100%

75%

2000 2001 2002 2003 2004 2005 2006 2007 2008 2009

Note 1/ Rate index reflects the whole account rate change, as adjusted for changes in exposure, inflation, attachment point and terms and conditions

INVESTOR PRESENTATION 4TH QUARTER 2009 11

Ability to Scale Platform

Validus Holdings

Validus Re            Talbot Holdings

Validus

Reaseguros            Talbot

(Miami) Underwriting

Onshore Energy

(International) Und. Risk

Services MGA

Offices in

Singapore and

Germany

Flexible and Efficient Operating Platform

•Latin American operations•Onshore energy team•Aviation team

•Singapore branch office•European representative office Note: Certain subsidiaries have been excluded for the purposes of presentation. For a complete organizational description see the company’s most recent Annual Report on Form 10-K.

INVESTOR PRESENTATION 4TH QUARTER 2009 12

Excellent Fourth Quarter 2009 Financial Results

Quarterly Highlights

33.1%growth in gross premiums written

Net income of$165.8 millionand diluted EPS of$1.23

16.6%ROAE and17.7%operating ROAE

64.1%combined ratio (40.2% at Validus Re and 93.2% at Talbot)

Net operating income of$176.9 millionand diluted operating EPS of$1.31

Diluted book value per share of$29.68 (4.4% growth including dividend in Q409)

Note 1/ VR diluted book value per share, operating income and operating ROAE are non-GAAP financial measures Note 2/ ROAE and operating ROAE are presented on an annualized basis

INVESTOR PRESENTATION 4TH QUARTER 2009 13

Validus Holdings, Ltd. —Quarterly Overview

•Gross premiums written increased by 33.1% to $255.3 million• 50.4% increase in Talbot segment

•Underwriting income of $153.6 million• 35.4% growth in net premiums earned

• Combined ratio improved by 25.4 percentage points•Net investment income increased sequentially 15.8% to $35.5 million

•Net operating income of $176.9 million• Diluted net operating EPS of $1.31

Note (1): Q4 2009 property losses due to Dublin, Ireland flooding Q4 2008 was impacted by losses from Hurricane Ike

Validus Holdings, Ltd.

(Expressed in thousands of U.S. Dollars, except share and per share information)

December 31, December 31,

2009 2008

Gross premiums written 255,289 191,736

Net premiums written 224,896 189,014

Net premiums earned 427,901 316,031

Net underwriting income 153,596 32,960

Net investment income 35,506 30,671

Net operating income 176,921 50,911

Net income165,759 37,015

Diluted net income per share $1.23 $0.47

Diluted operating earnings per share $1.31 $0.65

Annualized operating ROAE 17.7% 10.6%

Selected Ratios

Losses and loss expenses 31.1% 60.6%

Policy acquisition costs 17.0% 19.4%

General and administrative expenses 16.0% 9.5%

Expense ratio 33.0% 28.9%

Combined ratio 64.1% 89.5%

Impact of identified loss events (Note 1) 1.3% 24.4%

Impact of prior period development

(favorable)/unfavourable -11.4% -6.2%

INVESTOR PRESENTATION 4TH QUARTER 2009 14

Investment Portfolio at December 31, 2009

•Total cash and invested assets of $5.78 billion•Conservative investment strategy

— Emphasis on the preservation of invested assets — Provision of sufficient liquidity for prompt payment of claims

— Minimal exposure to equity and alternative asset classes — Comprehensive portfolio disclosure

•Average portfolio rating of AA+•Minimum average credit quality of AA-•Short duration of 2.2 years•Quarterly average investment yield: 2.47%

U.S. Govt. and Agency 33.3%

U.S. corporate 17.8%

Short term and cash 15.0%

Non-U.S. Govt. and Agency 11.7%

Agency RMBS 9.5%

Non-U.S. corporate 7.1%

Non-Agency RMBS 2.4%

Cat. bonds 0.9%

CMBS 0.7%

Other 0.7%

ABS 0.6%

State and local 0.3%

0% 10% 20% 30% 40%

INVESTOR PRESENTATION 4TH QUARTER 2009 15

Loss Reserves at December 31, 2009

Validus Gross Reserve Mix

IBNR            Case

Reserves, Reserves,

49% 51%

Observations

•Gross reserves for losses and loss expenses of $1.62 billion: — $1.4 billion net of reinsurance

•IBNR represents 49.0% of reserves•Talbot has a history of favorable reserve development: — $154.3 million since acquisition — $49.1 million year to date

•Favorable reserve development in the quarter of $48.7 million: — Talbot favorable development of $19.8 million

— Validus favorable development of $28.9 million

INVESTOR PRESENTATION 4TH QUARTER 2009 16

Growth in Diluted Book Value Per Share Plus Accumulated Dividends

16.6% Compound Annual Growth in Diluted BVPS Through December 31, 2009

$32.00 $31.28

$30.00

$28.00

$26.00 $24.58

$24.00

$24.00

$22.00

$19.73

$20.00

$16.93

$18.00

$16.00

2005 2006 2007 2008 2009

Diluted BV/Sh

INVESTOR PRESENTATION 4TH QUARTER 2009 17

Compound Growth in Diluted Book Value per Share —Since Validus IPO

25.0%

21.9%

20.0% 18.9% 18.9%

18.2% 18.0% 17.5%

15.9%

15.0% 14.2% 14.0%

13.2%

12.3%

10.4%

10.0%

7.8%

5.9%

5.0%

0.0%

AWH            ENH            ACGL            PRE            AHL            VR            PTP             RNR            AXS            MRH            TRH            RE            MXGL            FS R

Note 1/ Diluted book value per share calculation includes impact of quarterly dividends Note 2/ Chart excludes XL Capital (24.3)% and Maiden Holdings which was not public at the time of the VR IPO Note 3/ Includes VR and companies reporting earnings through Feb 17, 2010 Note 4/ VR starting point is proforma diluted BVPS at June 30, 2007 of $20.89 Source: SNL Financial and company reports

INVESTOR PRESENTATION 4TH QUARTER 2009 18

Active Capital Management

Increased Float and Liquidity Resulting from the IPC Transaction

•Market capitalization as of December 31, 2009 of $3.46 billion•Market value of float as of December 31, 2009 of $2.32 Billion

•Free float now equal to 67% of market capitalization

Actively Managing Capital

•$400 million share repurchase program announced November 5, 2009

•$135.5 million utilized through February 17, 2010

•Share repurchase authorization “reloaded” to $750 million on February 17, 2010

•Common share dividend increased by 10% to $0.88 per year, 3.3% yield

•$14.5 million principal amount of hybrid securities repurchased in November 2009

•$4.4 million gain

INVESTOR PRESENTATION 4TH QUARTER 2009 19

Transparent Risk Disclosure —January 1, 2010 Portfolio

Probable Maximum Losses by Zone and Peril

(Expressed in thousands of U.S. Dollars)

Consolidated (Validus Re and Talbot) Estimated Net Loss

Validus Re Net

20 year return 50 year return 100 year return 250 year return            Maximum Zonal

Zones            Perils            period            period            period            period           & nbsp;Aggregate

United States            Hurricane $351,244 $644,919 $884,581 $1,155,300 $2,338,578

California            Earthquake 99,520 311,303 426,216 621,236 2,268,687

Europe            Windstorm 240,289 494,973 727,950 967,995 2,036,190

Japan            Earthquake 78,225 114,378 120,196 180,749 815,497

Japan            Typhoon 123,499 233,365 304,285 377,359 886,844

1:100 year PML equal to 20.5% of quarter end capital, 21.9% of shareholders’ equity

Net loss estimates are before income tax, net of reinstatement premiums, and net of reinsurance and retrocessional recoveries. The estimates set forth above are based on assumptions that are inherently subject to significant uncertainties and contingencies. These uncertainties and contingencies can affect actual losses and could cause actual losses to differ materially from those expressed above. In particular, modeled loss estimates do not necessarily accurately predict actual losses, and may significantly mis-estimate actual losses. Such estimates, therefore, should not be considered as a representation of actual losses.

The Company has developed the estimates of losses expected from certain catastrophes for its portfolio of property, marine, workers’ compensation, and catastrophe models such as RMS, AIR and EQECAT, which are applied and adjusted by the Company. These estimates include assumptions regarding the location, size and magnitude of an event, the frequency of events, the construction type and damageability of property in a zone, policy terms and conditions and the cost of rebuilding property in a zone, among other assumptions. These assumptions will evolve following any actual event. Accordingly, if the estimates and assumptions that are entered into the risk model are

incorrect, or if the risk model proves to be an inaccurate forecasting tool, the losses the Company might incur from an actual catastrophe could be materially higher than its expectation of losses generated from modeled catastrophe scenarios. In addition, many risks such as second-event covers, aggregate excess of loss, or attritional loss components cannot be fully evaluated using the vendor models. Further, the Company cannot assure that such third party models are free of defects in the modeling logic or in the software code.

Investors should not rely on the information set forth in this presentation when considering investment in the Company. The information contained in this presentation has not been audited nor has it been subject to independent verification. accident The estimates contracts set forth above speakusing only as of the commercially date of this presentation and the Company undertakes no obligation to update or revise such information to reflect the occurrence of future events, including, but not limited to, the composition of the Company’s business. The events presented reflect a specific set of proscribed calculations and do not necessarily reflect all events that may impact the Company.

INVESTOR PRESENTATION 4TH QUARTER 2009 20

Realistic Disaster Scenarios —July 1, 2009 Portfolio

% of latest 12

Consolidated (Validus Re and Talbot) Realistic Disaster Scenarios (RDS) Estimated            Months

Estimates as of July 1, 2009, in millions of U.S. Dollars            Consolidated            Consolidated

(Validus Re and            Pro Forma Net

Talbot) Net            Premiums

Type            Catastrophe Scenarios            Description            Loss            Earned

Midtown Manhattan suffers a 2-ton Terrorism            Rockefeller Center            conventional bomb blast $92.1 5.4%

Lower Manhattan suffers a 2-ton Terrorism            Exchange Place            conventional bomb blast 67.4 4.0%

Fully laden tanker collides with a cruise Marine            Marine collision            vessel in Prince William Sound 154.4 9.1%

U.S.-owned cruise vessel sunk or severely Marine            Major cruise vessel incident            damaged 87.9 5.2%

Total loss to all platforms and bridge Marine            Loss of major complex            links of a major oil complex 143.0 8.4%

Aviation            Aviation collision            Collision of two aircraft over a major city 94.4 5.6%

Large single or sequence of proton flares results in loss to Satellite            Proton flare            all satellites in synch 1.3%

Undetected defect in a number of Satellite            Generic defect            operational satellites causing major loss 60.3 3.5%

Liability            Professional lines            Failure or collapse of a major corporation 19.0 1.1%

Liability            Professional lines            UK pensions mis-selling 9.7 0.6%

Chinese economy has a “hard landing” with sharp fall in growth Political Risks            South East Asia            rates; regional contagion 74.8 4.4%

Severe economic crisis in Brazil due to Political Risks            South America            political upheaval; regional contagion 42.2 2.5%

U.S. and Iran escalate into military Political Risks            Middle East            confrontation; regional contagion 41.5 2.4%

Severe economic crisis in Turkey due to Political Risks            Turkey            political upheaval 42.3 2.5%

The company has presented The Company Realistic Disaster Scenarios for non-natural catastrophe events. Twice yearly, Lloyds syndicates including the Company’s Talbot syndicate 1183 are required to provide details of their potential exposures to specific disaster scenarios and therefore the estimated exposures will be updated as of July 1, 2009 and included in the June 30 supplement. Lloyd’s makes its updated realistic disaster scenarios (RDS) guidance available to the market annually. The RDS scenarios specification document 2009 can be accessed at the RDS part of the Lloyd’s public website: http://www.lloyds.com/lloyds_market/tools_and_reference/exposure_management/realistic_disaster_scena rios/

Modeling catastrophe threat scenarios is a complex exercise involving numerous variables, and is inherently subject to significant uncertainties and contingencies. These uncertainties and contingencies can affect actual losses and could cause actual losses incurred by the Company to differ materially from those expressed above. Should an event occur, the modeled outcomes may prove inadequate, possible materially so. This may occur for a number of reasons including, legal requirements, model deficiency, non-modeled risks or data inaccuracies.

A modeled outcome of net loss from a single event also relies in significant part on the reinsurance and retrocession arrangements in place, or expected to be in place at the time of the analysis, and may change during the year. Modeled outcomes assume that the reinsurance and retrocession in place responds as expected with minimal reinsurance failure or dispute. Reinsurance is purchased to match the original exposure as far as possible, but it is possible for there to be a mismatch or gap in cover which could result in higher than modeled losses to the Company. In addition, many parts of the reinsurance program are purchased with limited reinstatements and, therefore, the number of claims or events which may be recovered from second or subsequent events is limited. It should also be noted that renewal dates of the reinsurance program do not necessarily coincide with those of the inwards business written. Where original business is not protected by risks attaching reinsurance or retrocession programs, the programs could expire resulting in an increase in the possible net loss retained by the Company.

Investors should not rely on the information set forth in this presentation when considering investment in the Company. The information contained in this presentation has not been audited nor has it been subject to independent verification. The estimates set forth above speak only as of the date of this presentation and the Company undertakes no obligation to update or revise such information to reflect the occurrence of future events. The events presented reflect a specific set of proscribed calculations and do not necessarily reflect all events that may impact the Company.

INVESTOR PRESENTATION 4TH QUARTER 2009 21

Investor Presentation

4TH QUARTER 2009

APPENDIX

Validus Re —Quarterly Segment Results

•Gross premiums written decreased by 23.2% to $33.7 million• $7.1 million of Ike/Gustav related property reinstatement premiums in Q4 2008

•Net premiums earned increased by 56.7% to $257.6 million• $93.3 million contribution from IPC Re, offset by non-recurrence of event driven reinstatement premiums

•Underwriting income increased to $154.0 million

Note (1): Q4 2009 property losses due to Dublin, Ireland flooding Q4 2008 was impacted by losses from Hurricane Ike

Validus Re — Quarterly Segment Results

(Expressed in thousands of U.S. Dollars, except share and per share information)

December 31, December 31,

2009 2008

Underwriting revenues

Gross premiums written $33,694 $43,873

Reinsurance premiums ceded (652) (1,696)

Net premiums written 33,042 42,177

Change in unearned premiums 224,596 122,191

Net premiums earned 257,638 164,368

Underwriting deductions

Losses and loss expenses 44,134 95,972

Policy acquisition costs 37,088 28,011

General and administrative expenses 19,782 7,301

Share compensation expenses 2,590 2,197

Subtotal underwriting deductions 103,594 133,481

Underwriting income154,044 30,887

Selected Ratios

Losses and loss expenses 17.1% 58.4%

Policy acquisition costs 14.4% 17.0%

General and administrative expenses 8.7% 5.8%

Expense ratio 23.1% 22.8%

Combined ratio 40.2% 81.2%

Impact of identified loss events (Note 1) 2.2% 35.9%

Impact of prior period development

(favorable)/unfavourable -11.2% -3.7%

INVESTOR PRESENTATION 4TH QUARTER 2009 23

Talbot —Quarterly Segment Results

•Gross premiums written increased by 50.4% to $229.5 million• $35.0 million increase from aviation team• $22.3 million increase from onshore energy team

•Net premiums written increased by 30.7% to $191.9 million•Underwriting income increased to $11.7 million from $8.2 million

• Absence of notable loss events in the quarter

Note (1): No current quarter notable loss events. Q4 2008 was impacted by losses from Hurricane Ike

Talbot — Quarterly Segment Results

(Expressed in thousands of U.S. Dollars, except share and per share information)

December 31, December 31,

2009 2008

Underwriting revenues

Gross premiums written $229,548 $152,662

Reinsurance premiums ceded (37,694) (5,825)

Net premiums written 191,854 146,837

Change in unearned premiums (21,591) 4,826

Net premiums earned 170,263 151,663

Underwriting deductions

Losses and loss expenses 88,886 95,604

Policy acquisition costs 37,555 33,560

General and administrative expenses 30,787 12,882

Share compensation expenses 1,367 1,436

Subtotal underwriting deductions 158,595 143,482

Underwriting income11,668 8,181

Selected ratios

Losses and loss expenses 52.2% 63.0%

Policy acquisition costs 22.0% 22.1%

General and administrative expenses 18.9% 9.4%

Expense ratio 41.0% 31.5%

Combined ratio 93.2% 94.5%

Impact of identified loss events (Note 1) 0.0% 12.1%

Impact of prior period development

(favorable)/unfavourable -11.7% -9.0%

INVESTOR PRESENTATION 4TH QUARTER 2009 24

Net Operating Income Reconciliation

Validus Holdings, Ltd.

Non-GAAP Financial Measure Reconciliation

Net Operating Income, Net Operating Income per share and Annualized Net Operating Return on Average

Equity

(Expressed in thousands of U.S. Dollars, except share and per share information)

Three months ended            Year ended

December 31, December 31, December 31, December 31,

2009 2008 2009 2008

Net income $165,759 $37,015 $897,407 $53,111

Adjustments for:

Gain on bargain purchase, net of expenses — — (287,099) -

Realized (gain) on repurchase of debentures (4,444) — (4,444) (8,752)

Net realized (gains) losses on investments (9,099) (6,757) 11,543 1,591

Net unrealized losses (gains) on investments 25,043 7,099 (84,796) 79,707

Foreign exchange (gains) losses (338) 13,554 674 49,397

Net operating income 176,921 50,911 533,285 175,054

less: Dividends and distributions

declared on outstanding warrants (1,590) (1,736) (6,507) (6,947)

Net operating income, adjusted$175,331 $49,175 $526,778 $168,107

Net income per share — diluted$1.23 $0.47 $9.24 $0.61

Adjustments for:

Gain on bargain purchase, net of expenses — — (2.95) -

Realized (gain) on repurchase of debentures (0.03) — (0.05) (0.12)

Net realized (gains) losses on investments (0.07) (0.09) 0.12 0.02

Net unrealized losses (gains) on investments 0.18 0.09 (0.88) 1.06

Foreign exchange losses — 0.18 0.01 0.65

Net operating income per share — diluted$1.31 $0.65 $5.49 $2.22

Weighted average number of common shares

and common share equivalents — diluted134,794,120 75,740,546 97,168,409 75,819,413

Average shareholders’ equity3,998,656 1,927,673 2,822,200 1,967,517

Annualized operating return on average equity17.7% 10.6% 18.9% 8.9%

INVESTOR PRESENTATION 4TH QUARTER 2009 25

Diluted Book Value Per Share Reconciliation

(Expressed in thousands of U.S. Dollars, except share and per share information)

At December 31, 2009

Equity amount            Shares            Exercise price            Book value per share

Book value per common share, reported

Book value per common share

Total shareholders’ equity $4,031,120 128,459,478$31.38

Diluted book value per common share

Total shareholders’ equity $4,031,120 128,459,478

Assumed exercise of outstanding warrants (a) 139,576 7,952,138 $17.55

Assumed exercise of outstanding stock options (a) 65,159 3,278,015 $19.88

Unvested restricted shares — 3,020,651

Diluted book value per common share $4,235,855 142,710,282$29.68

Notes:

(a) Using the “as-if-converted” method, assuming all proceeds received upon exercise of warrants and stock options will be retained by the Company and the resulting common shares from exercise remain outstanding.

INVESTOR PRESENTATION 4TH QUARTER 2009 26