Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
61,87
|
-50,00%
|
61,87
|
-19,97%
| Derivat** |
63,11
|
-49,00%
|
63,11
|
-18,37%
| Derivat** |
64,34
|
-48,00%
|
64,34
|
-16,77%
| Derivat** |
65,58
|
-47,00%
|
65,58
|
-15,17%
| Derivat** |
66,82
|
-46,00%
|
66,82
|
-13,57%
| Derivat** |
68,06
|
-45,00%
|
68,06
|
-11,97%
| Derivat** |
69,29
|
-44,00%
|
69,29
|
-10,37%
| Derivat** |
70,53
|
-43,00%
|
70,53
|
-8,77%
| Derivat** |
71,77
|
-42,00%
|
71,77
|
-7,17%
| Derivat** |
73,01
|
-41,00%
|
73,01
|
-5,57%
| Derivat** |
74,24
|
-40,00%
|
74,24
|
-3,97%
| Derivat** |
75,48
|
-39,00%
|
75,48
|
-2,37%
| Derivat** |
76,72
|
-38,00%
|
76,72
|
-0,76%
| Derivat** |
77,96
|
-37,00%
|
77,96
|
0,84%
| Derivat** |
79,19
|
-36,00%
|
79,19
|
2,44%
| Derivat** |
80,43
|
-35,00%
|
80,43
|
4,04%
| Derivat** |
81,67
|
-34,00%
|
81,67
|
5,64%
| Derivat** |
82,91
|
-33,00%
|
82,91
|
7,24%
| Derivat** |
84,14
|
-32,00%
|
84,14
|
8,84%
| Derivat** |
85,38
|
-31,00%
|
85,38
|
10,44%
| Derivat** |
86,00
|
-30,50%
|
86,00
|
11,24%
| Derivat** |
86,62
|
-30,00%
|
86,00
|
11,24%
| Derivat** |
87,86
|
-29,00%
|
86,00
|
11,24%
| Derivat** |
89,09
|
-28,00%
|
86,00
|
11,24%
| Derivat** |
90,33
|
-27,00%
|
86,00
|
11,24%
| Derivat** |
91,57
|
-26,00%
|
86,00
|
11,24%
| Derivat** |
92,80
|
-25,00%
|
86,00
|
11,24%
| Derivat** |
94,04
|
-24,00%
|
86,00
|
11,24%
| Derivat** |
95,28
|
-23,00%
|
86,00
|
11,24%
| Derivat** |
96,52
|
-22,00%
|
86,00
|
11,24%
| Derivat** |
97,75
|
-21,00%
|
86,00
|
11,24%
| Derivat** |
98,99
|
-20,00%
|
86,00
|
11,24%
| Derivat** |
100,23
|
-19,00%
|
86,00
|
11,24%
| Derivat** |
101,47
|
-18,00%
|
86,00
|
11,24%
| Derivat** |
102,70
|
-17,00%
|
86,00
|
11,24%
| Derivat** |
103,94
|
-16,00%
|
86,00
|
11,24%
| Derivat** |
105,18
|
-15,00%
|
86,00
|
11,24%
| Derivat** |
106,42
|
-14,00%
|
86,00
|
11,24%
| Derivat** |
107,65
|
-13,00%
|
86,00
|
11,24%
| Derivat** |
108,89
|
-12,00%
|
86,00
|
11,24%
| Derivat** |
110,13
|
-11,00%
|
86,00
|
11,24%
| Derivat** |
111,37
|
-10,00%
|
86,00
|
11,24%
| Derivat** |
112,60
|
-9,00%
|
86,00
|
11,24%
| Derivat** |
113,84
|
-8,00%
|
86,00
|
11,24%
| Derivat** |
115,08
|
-7,00%
|
86,00
|
11,24%
| Derivat** |
116,32
|
-6,00%
|
86,00
|
11,24%
| Derivat** |
117,55
|
-5,00%
|
86,00
|
11,24%
| Derivat** |
118,79
|
-4,00%
|
86,00
|
11,24%
| Derivat** |
120,03
|
-3,00%
|
86,00
|
11,24%
| Derivat** |
121,27
|
-2,00%
|
86,00
|
11,24%
| Derivat** |
122,50
|
-1,00%
|
86,00
|
11,24%
| Derivat** |
123,74
|
0,00%
|
86,00
|
11,24%
| Derivat** |
124,98
|
1,00%
|
86,00
|
11,24%
| Derivat** |
126,21
|
2,00%
|
86,00
|
11,24%
| Derivat** |
127,45
|
3,00%
|
86,00
|
11,24%
| Derivat** |
128,69
|
4,00%
|
86,00
|
11,24%
| Derivat** |
129,93
|
5,00%
|
86,00
|
11,24%
| Derivat** |
131,16
|
6,00%
|
86,00
|
11,24%
| Derivat** |
132,40
|
7,00%
|
86,00
|
11,24%
| Derivat** |
133,64
|
8,00%
|
86,00
|
11,24%
| Derivat** |
134,88
|
9,00%
|
86,00
|
11,24%
| Derivat** |
136,11
|
10,00%
|
86,00
|
11,24%
| Derivat** |
137,35
|
11,00%
|
86,00
|
11,24%
| Derivat** |
138,59
|
12,00%
|
86,00
|
11,24%
| Direkt** |
139,83
|
13,00%
|
86,00
|
11,24%
| Direkt** |
141,06
|
14,00%
|
86,00
|
11,24%
| Direkt** |
142,30
|
15,00%
|
86,00
|
11,24%
| Direkt** |
143,54
|
16,00%
|
86,00
|
11,24%
| Direkt** |
144,78
|
17,00%
|
86,00
|
11,24%
| Direkt** |
146,01
|
18,00%
|
86,00
|
11,24%
| Direkt** |
147,25
|
19,00%
|
86,00
|
11,24%
| Direkt** |
148,49
|
20,00%
|
86,00
|
11,24%
| Direkt** |
149,73
|
21,00%
|
86,00
|
11,24%
| Direkt** |
150,96
|
22,00%
|
86,00
|
11,24%
| Direkt** |
152,20
|
23,00%
|
86,00
|
11,24%
| Direkt** |
153,44
|
24,00%
|
86,00
|
11,24%
| Direkt** |
154,67
|
25,00%
|
86,00
|
11,24%
| Direkt** |
155,91
|
26,00%
|
86,00
|
11,24%
| Direkt** |
157,15
|
27,00%
|
86,00
|
11,24%
| Direkt** |
158,39
|
28,00%
|
86,00
|
11,24%
| Direkt** |
159,62
|
29,00%
|
86,00
|
11,24%
| Direkt** |
160,86
|
30,00%
|
86,00
|
11,24%
| Direkt** |
162,10
|
31,00%
|
86,00
|
11,24%
| Direkt** |
163,34
|
32,00%
|
86,00
|
11,24%
| Direkt** |
164,57
|
33,00%
|
86,00
|
11,24%
| Direkt** |
165,81
|
34,00%
|
86,00
|
11,24%
| Direkt** |
167,05
|
35,00%
|
86,00
|
11,24%
| Direkt** |
168,29
|
36,00%
|
86,00
|
11,24%
| Direkt** |
169,52
|
37,00%
|
86,00
|
11,24%
| Direkt** |
170,76
|
38,00%
|
86,00
|
11,24%
| Direkt** |
172,00
|
39,00%
|
86,00
|
11,24%
| Direkt** |
173,24
|
40,00%
|
86,00
|
11,24%
| Direkt** |
174,47
|
41,00%
|
86,00
|
11,24%
| Direkt** |
175,71
|
42,00%
|
86,00
|
11,24%
| Direkt** |
176,95
|
43,00%
|
86,00
|
11,24%
| Direkt** |
178,19
|
44,00%
|
86,00
|
11,24%
| Direkt** |
179,42
|
45,00%
|
86,00
|
11,24%
| Direkt** |
180,66
|
46,00%
|
86,00
|
11,24%
| Direkt** |
181,90
|
47,00%
|
86,00
|
11,24%
| Direkt** |
183,14
|
48,00%
|
86,00
|
11,24%
| Direkt** |
184,37
|
49,00%
|
86,00
|
11,24%
| Direkt** |
185,61
|
50,00%
|
86,00
|
11,24%
| Direkt** |
Dieses Tool berechnet anhand der gemachten Angaben verschiedene Szenarien und stellt dar, in welchen Szenarien das Derivat einen Vorteil bietet und in welchen Fällen das Direkt-Investment einen Vorteil bietet.
Beim Direkt-Investment werden allerdings mögliche Dividenden nicht mit berücksichtigt.
Alle Schwellen des Derivats werden blau hervorgehoben.