DBRS Morningstar Confirms Ratings on Eagle Credit Card Trust

DBRS Limited (DBRS Morningstar) confirmed its ratings on all outstanding Notes (the Notes) issued by Eagle Credit Card Trust (the Trust) as listed below. The confirmations are part of DBRS Morningstar’s continued efforts to provide timely credit rating opinions and increased transparency to market participants.

-- Credit Card Receivables-Backed Class A Notes, Series 2017-1 at AAA (sf)
-- Credit Card Receivables-Backed Class B Notes, Series 2017-1 at A (sf)
-- Credit Card Receivables-Backed Class C Notes, Series 2017-1 at BBB (sf)

-- Credit Card Receivables-Backed Class A Notes, Series 2018-1 at AAA (sf)
-- Credit Card Receivables-Backed Class B Notes, Series 2018-1 at A (sf)
-- Credit Card Receivables-Backed Class C Notes, Series 2018-1 at BBB (sf)

-- Credit Card Receivables-Backed Class A Notes, Series 2019-1 at AAA (sf)
-- Credit Card Receivables-Backed Class B Notes, Series 2019-1 at A (sf)
-- Credit Card Receivables-Backed Class C Notes, Series 2019-1 at BBB (sf)

-- Credit Card Receivables-Backed Class A Notes, Series 2020-1 at AAA (sf)
-- Credit Card Receivables-Backed Class B Notes, Series 2020-1 at A (sf)
-- Credit Card Receivables-Backed Class C Notes, Series 2020-1 at BBB (sf)

-- Credit Card Receivables-Backed Class A Notes, Series 2021-1 at AAA (sf)
-- Credit Card Receivables-Backed Class B Notes, Series 2021-1 at A (sf)
-- Credit Card Receivables-Backed Class C Notes, Series 2021-1 at BBB (sf)

-- Credit Card Receivables-Backed Class A Notes, Series 2022-1 at AAA (sf)
-- Credit Card Receivables-Backed Class B Notes, Series 2022-1 at A (sf)
-- Credit Card Receivables-Backed Class C Notes, Series 2022-1 at BBB (sf)

The confirmations are based on the following factors as of June 2022:

(1) The Notes benefit from excess spread, which has been in the range of 16.1% to 20.1% over the last 12 months, and the series-specific reserve account, which could build up to 5.0% of the Invested Amount if the three-month excess spread falls below 2.0%.

(2) For the AAA (sf) rated Class A Notes and the A (sf) rated Class B Notes, credit enhancement is also provided by subordination of 7.0% and 3.5%, respectively.

(3) Payment rates and gross yield are among the highest in Canada and remain strong. Over the last 12 months, the payment rate has averaged 68.3% and continues to trend upwards. Gross yield has averaged 24.9% over the last 12 months.

(4) The annualized monthly loss rate remains stable, averaging 2.3% over the past year.

The performance and characteristics of the custodial pool and the Notes are available and updated each month in the Monthly Canadian ABS Report. DBRS Morningstar conducts a monthly stress testing of each rated class of the Trust, the results of which indicate that simultaneous declines in yield and payment rates and increases in losses would not result in a failure of the Trust to repay the Notes on a timely basis. The severity of the tests applied is commensurate with the respective ratings of the Notes.

ENVIRONMENTAL, SOCIAL, AND GOVERNANCE CONSIDERATIONS
There were no environmental, social, and governance (ESG) factors that had a significant or relevant effect on the credit analysis.

A description of how DBRS Morningstar considers ESG factors within the DBRS Morningstar analytical framework can be found in the DBRS Morningstar Criteria: Approach to Environmental, Social, and Governance Risk Factors in Credit Ratings at https://www.dbrsmorningstar.com/research/396929.

Notes:
All figures are in Canadian dollars unless otherwise noted.

The principal methodology is Master Canadian Structured Finance Surveillance Methodology (June 7, 2022), which can be found on dbrsmorningstar.com under Methodologies & Criteria.

The DBRS Morningstar Sovereign group releases baseline macroeconomic scenarios for rated sovereigns. DBRS Morningstar analysis considered impacts consistent with the baseline scenarios as set forth in the following report: https://www.dbrsmorningstar.com/research/384482.

The related regulatory disclosures pursuant to the National Instrument 25-101 Designated Rating Organizations are hereby incorporated by reference and can be found by clicking on the link under Related Documents or by contacting us at info@dbrsmorningstar.com.

The rated entity or its related entities did participate in the rating process for this rating action. DBRS Morningstar had access to the accounts and other relevant internal documents of the rated entity or its related entities in connection with this rating action.

Please see the related appendix for additional information regarding the sensitivity of assumptions used in the rating process.

For more information on this credit or on this industry, visit www.dbrsmorningstar.com or contact us at info@dbrsmorningstar.com.

DBRS Limited
DBRS Tower, 181 University Avenue, Suite 700
Toronto, ON M5H 3M7 Canada
Tel. +1 416 593-5577