Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
8.529,95
|
-54,01%
|
7,33
|
994,20%
| Derivat** |
8.700,55
|
-53,09%
|
7,17
|
970,78%
| Derivat** |
8.871,15
|
-52,17%
|
7,02
|
947,36%
| Derivat** |
9.041,75
|
-51,25%
|
6,86
|
923,94%
| Derivat** |
9.212,35
|
-50,33%
|
6,70
|
900,51%
| Derivat** |
9.382,95
|
-49,41%
|
6,55
|
877,09%
| Derivat** |
9.553,55
|
-48,49%
|
6,39
|
853,67%
| Derivat** |
9.724,15
|
-47,57%
|
6,23
|
830,25%
| Derivat** |
9.894,74
|
-46,65%
|
6,08
|
806,83%
| Derivat** |
10.065,34
|
-45,73%
|
5,92
|
783,41%
| Derivat** |
10.235,94
|
-44,81%
|
5,76
|
759,99%
| Derivat** |
10.406,54
|
-43,89%
|
5,60
|
736,56%
| Derivat** |
10.577,14
|
-42,97%
|
5,45
|
713,14%
| Derivat** |
10.747,74
|
-42,05%
|
5,29
|
689,72%
| Derivat** |
10.918,34
|
-41,13%
|
5,13
|
666,30%
| Derivat** |
11.088,94
|
-40,21%
|
4,98
|
642,88%
| Derivat** |
11.259,54
|
-39,29%
|
4,82
|
619,46%
| Derivat** |
11.430,14
|
-38,37%
|
4,66
|
596,04%
| Derivat** |
11.600,73
|
-37,45%
|
4,51
|
572,62%
| Derivat** |
11.771,33
|
-36,53%
|
4,35
|
549,19%
| Derivat** |
11.941,93
|
-35,61%
|
4,19
|
525,77%
| Derivat** |
12.112,53
|
-34,69%
|
4,04
|
502,35%
| Derivat** |
12.283,13
|
-33,77%
|
3,88
|
478,93%
| Derivat** |
12.453,73
|
-32,85%
|
3,72
|
455,51%
| Derivat** |
12.624,33
|
-31,93%
|
3,56
|
432,09%
| Derivat** |
12.794,93
|
-31,01%
|
3,41
|
408,67%
| Derivat** |
12.965,53
|
-30,09%
|
3,25
|
385,24%
| Derivat** |
13.136,13
|
-29,17%
|
3,09
|
361,82%
| Derivat** |
13.306,72
|
-28,25%
|
2,94
|
338,40%
| Derivat** |
13.477,32
|
-27,33%
|
2,78
|
314,98%
| Derivat** |
13.647,92
|
-26,41%
|
2,62
|
291,56%
| Derivat** |
13.818,52
|
-25,49%
|
2,47
|
268,14%
| Derivat** |
13.989,12
|
-24,57%
|
2,31
|
244,72%
| Derivat** |
14.159,72
|
-23,65%
|
2,15
|
221,29%
| Derivat** |
14.330,32
|
-22,73%
|
2,00
|
197,87%
| Derivat** |
14.500,92
|
-21,81%
|
1,84
|
174,45%
| Derivat** |
14.671,52
|
-20,89%
|
1,68
|
151,03%
| Derivat** |
14.842,12
|
-19,97%
|
1,52
|
127,61%
| Derivat** |
15.012,72
|
-19,05%
|
1,37
|
104,19%
| Derivat** |
15.183,31
|
-18,13%
|
1,21
|
80,77%
| Derivat** |
15.353,91
|
-17,21%
|
1,05
|
57,35%
| Derivat** |
15.524,51
|
-16,29%
|
0,90
|
33,92%
| Derivat** |
15.695,11
|
-15,38%
|
0,74
|
10,50%
| Derivat** |
15.865,71
|
-14,46%
|
0,58
|
-12,92%
| Derivat** |
16.036,31
|
-13,54%
|
0,43
|
-36,34%
| Direkt** |
16.206,91
|
-12,62%
|
0,27
|
-59,76%
| Direkt** |
16.377,51
|
-11,70%
|
0,11
|
-83,18%
| Direkt** |
16.548,11
|
-10,78%
|
0,00
|
-100,00%
| Direkt** |
16.718,71
|
-9,86%
|
0,00
|
-100,00%
| Direkt** |
16.889,30
|
-8,94%
|
0,00
|
-100,00%
| Direkt** |
17.059,90
|
-8,02%
|
0,00
|
-100,00%
| Direkt** |
17.230,50
|
-7,10%
|
0,00
|
-100,00%
| Direkt** |
17.401,10
|
-6,18%
|
0,00
|
-100,00%
| Direkt** |
17.571,70
|
-5,26%
|
0,00
|
-100,00%
| Direkt** |
17.742,30
|
-4,34%
|
0,00
|
-100,00%
| Direkt** |
17.912,90
|
-3,42%
|
0,00
|
-100,00%
| Direkt** |
18.083,50
|
-2,50%
|
0,00
|
-100,00%
| Direkt** |
18.254,10
|
-1,58%
|
0,00
|
-100,00%
| Direkt** |
18.424,70
|
-0,66%
|
0,00
|
-100,00%
| Direkt** |
18.546,67
|
0,00%
|
0,00
|
-100,00%
| Direkt** |
18.595,29
|
0,26%
|
0,00
|
-100,00%
| Direkt** |
18.765,89
|
1,18%
|
0,00
|
-100,00%
| Direkt** |
18.936,49
|
2,10%
|
0,00
|
-100,00%
| Direkt** |
19.107,09
|
3,02%
|
0,00
|
-100,00%
| Direkt** |
19.277,69
|
3,94%
|
0,00
|
-100,00%
| Direkt** |
19.448,29
|
4,86%
|
0,00
|
-100,00%
| Direkt** |
19.618,89
|
5,78%
|
0,00
|
-100,00%
| Direkt** |
19.789,49
|
6,70%
|
0,00
|
-100,00%
| Direkt** |
19.960,09
|
7,62%
|
0,00
|
-100,00%
| Direkt** |
20.130,69
|
8,54%
|
0,00
|
-100,00%
| Direkt** |
20.301,29
|
9,46%
|
0,00
|
-100,00%
| Direkt** |
20.471,88
|
10,38%
|
0,00
|
-100,00%
| Direkt** |
20.642,48
|
11,30%
|
0,00
|
-100,00%
| Direkt** |
20.813,08
|
12,22%
|
0,00
|
-100,00%
| Direkt** |
20.983,68
|
13,14%
|
0,00
|
-100,00%
| Direkt** |
21.154,28
|
14,06%
|
0,00
|
-100,00%
| Direkt** |
21.324,88
|
14,98%
|
0,00
|
-100,00%
| Direkt** |
21.495,48
|
15,90%
|
0,00
|
-100,00%
| Direkt** |
21.666,08
|
16,82%
|
0,00
|
-100,00%
| Direkt** |
21.836,68
|
17,74%
|
0,00
|
-100,00%
| Direkt** |
22.007,28
|
18,66%
|
0,00
|
-100,00%
| Direkt** |
22.177,87
|
19,58%
|
0,00
|
-100,00%
| Direkt** |
22.348,47
|
20,50%
|
0,00
|
-100,00%
| Direkt** |
22.519,07
|
21,42%
|
0,00
|
-100,00%
| Direkt** |
22.689,67
|
22,34%
|
0,00
|
-100,00%
| Direkt** |
22.860,27
|
23,26%
|
0,00
|
-100,00%
| Direkt** |
23.030,87
|
24,18%
|
0,00
|
-100,00%
| Direkt** |
23.201,47
|
25,10%
|
0,00
|
-100,00%
| Direkt** |
23.372,07
|
26,02%
|
0,00
|
-100,00%
| Direkt** |
23.542,67
|
26,94%
|
0,00
|
-100,00%
| Direkt** |
23.713,27
|
27,86%
|
0,00
|
-100,00%
| Direkt** |
23.883,87
|
28,78%
|
0,00
|
-100,00%
| Direkt** |
24.054,46
|
29,70%
|
0,00
|
-100,00%
| Direkt** |
24.225,06
|
30,62%
|
0,00
|
-100,00%
| Direkt** |
24.395,66
|
31,54%
|
0,00
|
-100,00%
| Direkt** |
24.566,26
|
32,46%
|
0,00
|
-100,00%
| Direkt** |
24.736,86
|
33,38%
|
0,00
|
-100,00%
| Direkt** |
24.907,46
|
34,30%
|
0,00
|
-100,00%
| Direkt** |
25.078,06
|
35,22%
|
0,00
|
-100,00%
| Direkt** |
25.248,66
|
36,14%
|
0,00
|
-100,00%
| Direkt** |
25.419,26
|
37,06%
|
0,00
|
-100,00%
| 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.