The Invictus Capital Assessment Model - ICAM™

The Invictus Capital Assessment Model, or ICAM™, is a patent-pending, forward-looking stress testing and risk management system used by banks and bank stakeholders to assess sustainability and capital plans. The ICAM can be utilized with only publicly-available data, but can also be customized for banks to maximize the value and improve the precision of the results.
ICAM is not an econometric-driven model, nor does it depend on heavy statistical analyses. Instead, it should be viewed as a very practical model that mirrors how and when a bank would actually perform under and recognize the consequences of stress. Like any operating bank, ICAM utilizes a risk rating system to scrutinize the loan portfolio, and then simulates how loans will behave under certain levels of stress. There are numerous drivers of behavior, such as type of loan, maturity date, regional characteristics, liability structure, probability of default, and loss-given default. Key assumptions are based upon a variety of factors, including but not limited to a proprietary database managed by Invictus, third-party data, and historical analyses. In the case of customized bank reports, information and guidance provided by our client banks adds additional granularity and power.
Invictus’ Approach
The Invictus ICAM methodology takes a different approach. By intelligently stress testing the fundamental building blocks that drive a bank’s performance (the loan portfolio), instead of trying to analyze the trends of management’s reported results, a much more accurate picture emerges. This is especially true in today’s altered banking and economic environment, where actual losses in a bank’s existing loan commitments can take a long time to finally show up on the bank’s reported statements because of the current accounting requirements. The Invictus models "see through" these delays to accurately predict bank performance.
However, being able to effectively analyze a single bank on a forward looking basis is only part of the story. A key aspect of the Invictus approach is to run our model for all banks in a region or under the jurisdiction of a single regulator. This approach allows for a true "apples to apples" comparison of a bank and its competitive set. For example, in the U.S., we run almost every FDIC-insured bank through our model — about 7600.
.

The Power of the ICAM Methodology
The ICAM methodology offers much more than simply being able to predict expected future levels of Tier 1 Capital. In combination with other analytical tools we’ve developed, some of the powerful benefits it offers include:
Timing Issues
The ability to predict the timing of changes to the bank’s portfolio, allowing management time to take corrective actions as necessary.
Competitive Positioning
It is critical to understand a bank’s position within its competitive framework. Because Invictus runs stress tests on every bank in the regulatory region (e.g. the FDIC in the U.S.) using consistent assumptions, it allows for accurate comparisons of all a bank’s competitors on an "apples to apples" basis.
Minimizing Mandated Regulatory Capital and maximizing Unrestricted Bank Capital
The ICAM methodology helps bank executive management navigate the complicated road of presenting the bank’s true picture to regulators helping to minimize the Mandated Regulatory Capital (MRC). This effectively increases Unrestricted Bank Capital (UBC) which can be deployed in asset growth or other corporate endeavors to increase profitability
Asset Reallocation
As loans are retired or written off, there are fewer opportunities to replace them. How a bank redeploys its assets over time is critical to its earning potential. The ICAM methodology automatically tracks asset redeployment and its impact on a bank, allowing management to proactively address this critical issue.
Impact on Earnings
Expected future earnings can only be properly evaluated when the impact of changes to the asset portfolio are taken into account—and that includes not just the impact of the degradation of loans, but also the impact of the redeployment of capital into different loan classes given the bank’s competitive position and the economic performance of its region. This is exactly what the ICAM does; incorporating key drivers of earnings such as changes in Non-Performing Assets and asset reallocation issues into the model.
Liquidity Factors
While liquidity itself does not have an effect on Tier 1 capital, the liability structure can have an enormous effect the closer a bank is to having a sustainability issue, and impacts a bank’s competitiveness and growth. The ICAM Stress Test automatically adjusts for the expected impact of liabilities according to the asset mix, potential stresses and reallocated assets.
"What If" Scenarios
The ICAM can easily evaluate multiple possible scenarios. When we work with banks to create customized stress test analyses, it allows bank executive management and directors to assess risk factors under a variety of potential situations. These customized tests help them to manage risk and proactively to develop strategies for each scenario.
Provisioning Adequacy
The ICAM anticipates provisioning needs based on expected changes at the customer level, providing a guideline for evaluating current provisioning strategies.
Impact on Leverage
The accurate forecasting of a bank’s capital needs is critical to regulatory compliance and financial success. Excess capital means less leverage, fewer earning assets and therefore, less profit.
Enterprise Value
The ICAM provides the foundation for evaluating a bank’s true value, which cannot be determined without first recognizing the impact of expected deterioration in the existing loan portfolio.
Litigation Risks
The ICAM provides the foundation for evaluating a bank’s potential liability risk. In conjunction with our liability-focused stress test system, the ICAM can identify multiple secondary factors which impact a bank’s potential for shareholder-driven lawsuits or other legal action.
Acquisition Targeting
Because we stress test every bank in a regulatory region, the ICAM can easily identify potential acquisition targets. The ICAM provides an evaluation of those targets on a post-stress basis, permitting the acquirer to quickly triage targets before formal due diligence.
Combined Entity Analysis
The ICAM can evaluate the post-stress impact to the combined entity, allowing significant insight to the longer term impact of any potential acquisition.
Regardless of whether you are a bank, a bank director, a regulator, a D&O underwriter, an acquirer or an investor, Invictus can provide the right solution for you.
The ICAM in Action
The Pre-stress graph below depicts a peer group selected by an external rating agency. Note that in the first graph, represent their current capital positions, all the banks have regulatory capital above the minimum threshold. However, upon the application of the ICAM methodology imposing a stressed environment on the peer group of banks, the result is very different. Four of the 10 banks selected are shown to have potential regulatory capital problems, with two of them actually going into regulatory capital default.


