A method, computer system, and computer program product are provided for assessing a credit risk of a set of companies. A computer system creates a training data set from distance-to-default values for a first set of companies. The computer system builds a set of predictive models based on the training data set, linking the observed distance-to-default to market capitalization and total liabilities. The computer system forecasts estimated new distance-to-default values for a second set of companies, based on their current distance-to-default (obtained from the Merton approach), and a future change in market capitalization and/or change in total liabilities, according to the set of predictive models.