Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
9.302,50
|
-50,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.488,55
|
-49,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.674,60
|
-48,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.860,65
|
-47,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.046,70
|
-46,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.232,75
|
-45,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.418,80
|
-44,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.604,85
|
-43,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.790,90
|
-42,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.976,95
|
-41,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.163,00
|
-40,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.349,05
|
-39,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.535,10
|
-38,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.721,15
|
-37,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.907,20
|
-36,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.093,25
|
-35,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.279,30
|
-34,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.465,35
|
-33,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.651,40
|
-32,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.837,45
|
-31,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.023,50
|
-30,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.209,55
|
-29,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.395,60
|
-28,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.581,65
|
-27,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.767,70
|
-26,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.953,75
|
-25,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.139,80
|
-24,00%
|
1,40
|
-97,17%
| Direkt** |
|
14.325,85
|
-23,00%
|
3,26
|
-93,41%
| Direkt** |
|
14.511,90
|
-22,00%
|
5,12
|
-89,64%
| Direkt** |
|
14.697,95
|
-21,00%
|
6,98
|
-85,88%
| Direkt** |
|
14.884,00
|
-20,00%
|
8,84
|
-82,11%
| Direkt** |
|
15.070,05
|
-19,00%
|
10,70
|
-78,35%
| Direkt** |
|
15.256,10
|
-18,00%
|
12,56
|
-74,58%
| Direkt** |
|
15.442,15
|
-17,00%
|
14,42
|
-70,82%
| Direkt** |
|
15.628,20
|
-16,00%
|
16,28
|
-67,05%
| Direkt** |
|
15.814,25
|
-15,00%
|
18,14
|
-63,29%
| Direkt** |
|
16.000,30
|
-14,00%
|
20,00
|
-59,52%
| Direkt** |
|
16.186,35
|
-13,00%
|
21,86
|
-55,76%
| Direkt** |
|
16.372,40
|
-12,00%
|
23,72
|
-52,00%
| Direkt** |
|
16.558,45
|
-11,00%
|
25,58
|
-48,23%
| Direkt** |
|
16.744,50
|
-10,00%
|
27,44
|
-44,47%
| Direkt** |
|
16.930,55
|
-9,00%
|
29,31
|
-40,70%
| Direkt** |
|
17.116,60
|
-8,00%
|
31,17
|
-36,94%
| Direkt** |
|
17.302,65
|
-7,00%
|
33,03
|
-33,17%
| Direkt** |
|
17.488,70
|
-6,00%
|
34,89
|
-29,41%
| Direkt** |
|
17.674,75
|
-5,00%
|
36,75
|
-25,64%
| Direkt** |
|
17.860,80
|
-4,00%
|
38,61
|
-21,88%
| Direkt** |
|
18.046,85
|
-3,00%
|
40,47
|
-18,11%
| Direkt** |
|
18.232,90
|
-2,00%
|
42,33
|
-14,35%
| Direkt** |
|
18.418,95
|
-1,00%
|
44,19
|
-10,58%
| Direkt** |
|
18.605,00
|
0,00%
|
46,05
|
-6,82%
| Direkt** |
|
18.791,05
|
1,00%
|
47,91
|
-3,05%
| Direkt** |
|
18.977,10
|
2,00%
|
49,77
|
0,71%
| Direkt** |
|
19.163,15
|
3,00%
|
51,63
|
4,47%
| Derivat** |
|
19.349,20
|
4,00%
|
53,49
|
8,24%
| Derivat** |
|
19.535,25
|
5,00%
|
55,35
|
12,00%
| Derivat** |
|
19.721,30
|
6,00%
|
57,21
|
15,77%
| Derivat** |
|
19.907,35
|
7,00%
|
59,07
|
19,53%
| Derivat** |
|
20.093,40
|
8,00%
|
60,93
|
23,30%
| Derivat** |
|
20.279,45
|
9,00%
|
62,79
|
27,06%
| Derivat** |
|
20.465,50
|
10,00%
|
64,65
|
30,83%
| Derivat** |
|
20.651,55
|
11,00%
|
66,52
|
34,59%
| Derivat** |
|
20.837,60
|
12,00%
|
68,38
|
38,36%
| Derivat** |
|
21.023,65
|
13,00%
|
70,24
|
42,12%
| Derivat** |
|
21.209,70
|
14,00%
|
72,10
|
45,89%
| Derivat** |
|
21.395,75
|
15,00%
|
73,96
|
49,65%
| Derivat** |
|
21.581,80
|
16,00%
|
75,82
|
53,42%
| Derivat** |
|
21.767,85
|
17,00%
|
77,68
|
57,18%
| Derivat** |
|
21.953,90
|
18,00%
|
79,54
|
60,94%
| Derivat** |
|
22.139,95
|
19,00%
|
81,40
|
64,71%
| Derivat** |
|
22.326,00
|
20,00%
|
83,26
|
68,47%
| Derivat** |
|
22.512,05
|
21,00%
|
85,12
|
72,24%
| Derivat** |
|
22.698,10
|
22,00%
|
86,98
|
76,00%
| Derivat** |
|
22.884,15
|
23,00%
|
88,84
|
79,77%
| Derivat** |
|
23.070,20
|
24,00%
|
90,70
|
83,53%
| Derivat** |
|
23.256,25
|
25,00%
|
92,56
|
87,30%
| Derivat** |
|
23.442,30
|
26,00%
|
94,42
|
91,06%
| Derivat** |
|
23.628,35
|
27,00%
|
96,28
|
94,83%
| Derivat** |
|
23.814,40
|
28,00%
|
98,14
|
98,59%
| Derivat** |
|
24.000,45
|
29,00%
|
100,00
|
102,36%
| Derivat** |
|
24.186,50
|
30,00%
|
101,86
|
106,12%
| Derivat** |
|
24.372,55
|
31,00%
|
103,73
|
109,89%
| Derivat** |
|
24.558,60
|
32,00%
|
105,59
|
113,65%
| Derivat** |
|
24.744,65
|
33,00%
|
107,45
|
117,42%
| Derivat** |
|
24.930,70
|
34,00%
|
109,31
|
121,18%
| Derivat** |
|
25.116,75
|
35,00%
|
111,17
|
124,94%
| Derivat** |
|
25.302,80
|
36,00%
|
113,03
|
128,71%
| Derivat** |
|
25.488,85
|
37,00%
|
114,89
|
132,47%
| Derivat** |
|
25.674,90
|
38,00%
|
116,75
|
136,24%
| Derivat** |
|
25.860,95
|
39,00%
|
118,61
|
140,00%
| Derivat** |
|
26.047,00
|
40,00%
|
120,47
|
143,77%
| Derivat** |
|
26.233,05
|
41,00%
|
122,33
|
147,53%
| Derivat** |
|
26.419,10
|
42,00%
|
124,19
|
151,30%
| Derivat** |
|
26.605,15
|
43,00%
|
126,05
|
155,06%
| Derivat** |
|
26.791,20
|
44,00%
|
127,91
|
158,83%
| Derivat** |
|
26.977,25
|
45,00%
|
129,77
|
162,59%
| Derivat** |
|
27.163,30
|
46,00%
|
131,63
|
166,36%
| Derivat** |
|
27.349,35
|
47,00%
|
133,49
|
170,12%
| Derivat** |
|
27.535,40
|
48,00%
|
135,35
|
173,89%
| Derivat** |
|
27.721,45
|
49,00%
|
137,21
|
177,65%
| Derivat** |
|
27.907,50
|
50,00%
|
139,07
|
181,41%
| Derivat** |
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.
