Options, Futures & Other Derivatives, - John C. Hull
Market-Implied Credit Risk
A higher yield on corporate bonds indicates the presence of default risk.
If we assume that the spread represents the product of default probability and loss given default:
then:where:
- — credit spread over the risk-free rate
- — recovery rate in the event of default
- — conditional default probability (hazard rate / default intensity)
For example, if:
then:
A More Exact Calculation
Now let’s look at a more detailed approach.
Assume we have a bond where the expected loss, implied by market prices, is:

Building the Expected Loss Table

We construct a table of expected losses across time.
The logic is as follows:
- Default can occur at discrete time intervals (first column)
- Q is the unconditional probability of default per year
- Recovery is $40 for a $100 bond
- The risk-free value column represents the present value of the remaining bond cash flows, discounted at the risk-free rate
- The final columns calculate the present value of expected losses, also discounted at the risk-free rate
Solving for Default Probability
Summing the table gives:
Setting this equal to the observed expected loss:
Key Result
- Approximate method → 3.33% (conditional hazard rate)
- Exact method → 3.03% (discrete unconditional probability)
These are consistent, but the second is more precise.
Historical vs Market-Implied Default Risk
When we compare historical default probabilities with market-implied ones, the difference is significant.
The ratio column in the table shows that:
Market-implied default risk is several times higher than historical default risk.
This requires explanation.

Why the Difference?
Because in our calculation, we discounted expected losses using the risk-free rate, we obtained not the real-world (physical) probability, but a risk-neutral probability.
To understand this, consider the following.

Decomposition of Bond Spreads
The table shows how much of the bond spread (in basis points) exceeds Treasury yields.
Here, the risk-free rate is defined as:Risk-free rate≈Swap rate−10bps
This adjustment is necessary because Treasury yields include:
- liquidity premium
- safe-haven demand
What Explains Excess Return?
The remaining spread (excess return) is compensation for:
- Liquidity risk
- Systematic risk
- Default contagion (diversification is difficult)
Key Insight
If these risks were incorporated directly into the discount rate, the excess return would disappear.
Instead, Hull’s framework keeps the discount rate risk-free and reflects these risks through higher implied default probabilities.
Which Default Probability Should We Use?
- For derivatives pricing → use risk-neutral default probability
- For credit analysis / lending decisions → use real-world (physical) default probability
Excel File
Market Implied Credit Risk Model
Source
Options, Futures, and Other Derivatives — John C. Hull