Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
2.442,43
|
-54,01%
|
23,52
|
2.352.337,12%
| Derivat** |
|
2.491,28
|
-53,09%
|
23,08
|
2.307.406,47%
| Derivat** |
|
2.540,13
|
-52,17%
|
22,63
|
2.262.475,83%
| Derivat** |
|
2.588,98
|
-51,25%
|
22,18
|
2.217.545,18%
| Derivat** |
|
2.637,82
|
-50,33%
|
21,73
|
2.172.614,53%
| Derivat** |
|
2.686,67
|
-49,41%
|
21,28
|
2.127.683,89%
| Derivat** |
|
2.735,52
|
-48,49%
|
20,83
|
2.082.753,24%
| Derivat** |
|
2.784,37
|
-47,57%
|
20,38
|
2.037.822,60%
| Derivat** |
|
2.833,22
|
-46,65%
|
19,93
|
1.992.891,95%
| Derivat** |
|
2.882,07
|
-45,73%
|
19,48
|
1.947.961,30%
| Derivat** |
|
2.930,92
|
-44,81%
|
19,03
|
1.903.030,66%
| Derivat** |
|
2.979,76
|
-43,89%
|
18,58
|
1.858.100,01%
| Derivat** |
|
3.028,61
|
-42,97%
|
18,13
|
1.813.169,37%
| Derivat** |
|
3.077,46
|
-42,05%
|
17,68
|
1.768.238,72%
| Derivat** |
|
3.126,31
|
-41,13%
|
17,23
|
1.723.308,07%
| Derivat** |
|
3.175,16
|
-40,21%
|
16,78
|
1.678.377,43%
| Derivat** |
|
3.224,01
|
-39,29%
|
16,34
|
1.633.446,78%
| Derivat** |
|
3.272,86
|
-38,37%
|
15,89
|
1.588.516,14%
| Derivat** |
|
3.321,70
|
-37,45%
|
15,44
|
1.543.585,49%
| Derivat** |
|
3.370,55
|
-36,53%
|
14,99
|
1.498.654,84%
| Derivat** |
|
3.419,40
|
-35,61%
|
14,54
|
1.453.724,20%
| Derivat** |
|
3.468,25
|
-34,69%
|
14,09
|
1.408.793,55%
| Derivat** |
|
3.517,10
|
-33,77%
|
13,64
|
1.363.862,90%
| Derivat** |
|
3.565,95
|
-32,86%
|
13,19
|
1.318.932,26%
| Derivat** |
|
3.614,80
|
-31,94%
|
12,74
|
1.274.001,61%
| Derivat** |
|
3.663,65
|
-31,02%
|
12,29
|
1.229.070,97%
| Derivat** |
|
3.712,49
|
-30,10%
|
11,84
|
1.184.140,32%
| Derivat** |
|
3.761,34
|
-29,18%
|
11,39
|
1.139.209,67%
| Derivat** |
|
3.810,19
|
-28,26%
|
10,94
|
1.094.279,03%
| Derivat** |
|
3.859,04
|
-27,34%
|
10,49
|
1.049.348,38%
| Derivat** |
|
3.907,89
|
-26,42%
|
10,05
|
1.004.417,74%
| Derivat** |
|
3.956,74
|
-25,50%
|
9,60
|
959.487,09%
| Derivat** |
|
4.005,59
|
-24,58%
|
9,15
|
914.556,44%
| Derivat** |
|
4.054,43
|
-23,66%
|
8,70
|
869.625,80%
| Derivat** |
|
4.103,28
|
-22,74%
|
8,25
|
824.695,15%
| Derivat** |
|
4.152,13
|
-21,82%
|
7,80
|
779.764,51%
| Derivat** |
|
4.200,98
|
-20,90%
|
7,35
|
734.833,86%
| Derivat** |
|
4.249,83
|
-19,98%
|
6,90
|
689.903,21%
| Derivat** |
|
4.298,68
|
-19,06%
|
6,45
|
644.972,57%
| Derivat** |
|
4.347,53
|
-18,14%
|
6,00
|
600.041,92%
| Derivat** |
|
4.396,37
|
-17,22%
|
5,55
|
555.111,28%
| Derivat** |
|
4.445,22
|
-16,30%
|
5,10
|
510.180,63%
| Derivat** |
|
4.494,07
|
-15,38%
|
4,65
|
465.249,98%
| Derivat** |
|
4.542,92
|
-14,46%
|
4,20
|
420.319,34%
| Derivat** |
|
4.591,77
|
-13,54%
|
3,75
|
375.388,69%
| Derivat** |
|
4.640,62
|
-12,62%
|
3,31
|
330.458,05%
| Derivat** |
|
4.689,47
|
-11,70%
|
2,86
|
285.527,40%
| Derivat** |
|
4.738,31
|
-10,78%
|
2,41
|
240.596,75%
| Derivat** |
|
4.787,16
|
-9,86%
|
1,96
|
195.666,11%
| Derivat** |
|
4.836,01
|
-8,94%
|
1,51
|
150.735,46%
| Derivat** |
|
4.884,86
|
-8,02%
|
1,06
|
105.804,82%
| Derivat** |
|
4.933,71
|
-7,10%
|
0,61
|
60.874,17%
| Derivat** |
|
4.982,56
|
-6,18%
|
0,16
|
15.943,52%
| Derivat** |
|
5.031,41
|
-5,26%
|
0,00
|
-100,00%
| Direkt** |
|
5.080,25
|
-4,34%
|
0,00
|
-100,00%
| Direkt** |
|
5.129,10
|
-3,42%
|
0,00
|
-100,00%
| Direkt** |
|
5.177,95
|
-2,50%
|
0,00
|
-100,00%
| Direkt** |
|
5.226,80
|
-1,58%
|
0,00
|
-100,00%
| Direkt** |
|
5.275,65
|
-0,66%
|
0,00
|
-100,00%
| Direkt** |
|
5.310,82
|
0,00%
|
0,00
|
-100,00%
| Direkt** |
|
5.324,50
|
0,26%
|
0,00
|
-100,00%
| Direkt** |
|
5.373,35
|
1,18%
|
0,00
|
-100,00%
| Direkt** |
|
5.422,19
|
2,10%
|
0,00
|
-100,00%
| Direkt** |
|
5.471,04
|
3,02%
|
0,00
|
-100,00%
| Direkt** |
|
5.519,89
|
3,94%
|
0,00
|
-100,00%
| Direkt** |
|
5.568,74
|
4,86%
|
0,00
|
-100,00%
| Direkt** |
|
5.617,59
|
5,78%
|
0,00
|
-100,00%
| Direkt** |
|
5.666,44
|
6,70%
|
0,00
|
-100,00%
| Direkt** |
|
5.715,29
|
7,62%
|
0,00
|
-100,00%
| Direkt** |
|
5.764,14
|
8,54%
|
0,00
|
-100,00%
| Direkt** |
|
5.812,98
|
9,46%
|
0,00
|
-100,00%
| Direkt** |
|
5.861,83
|
10,38%
|
0,00
|
-100,00%
| Direkt** |
|
5.910,68
|
11,30%
|
0,00
|
-100,00%
| Direkt** |
|
5.959,53
|
12,21%
|
0,00
|
-100,00%
| Direkt** |
|
6.008,38
|
13,13%
|
0,00
|
-100,00%
| Direkt** |
|
6.057,23
|
14,05%
|
0,00
|
-100,00%
| Direkt** |
|
6.106,08
|
14,97%
|
0,00
|
-100,00%
| Direkt** |
|
6.154,92
|
15,89%
|
0,00
|
-100,00%
| Direkt** |
|
6.203,77
|
16,81%
|
0,00
|
-100,00%
| Direkt** |
|
6.252,62
|
17,73%
|
0,00
|
-100,00%
| Direkt** |
|
6.301,47
|
18,65%
|
0,00
|
-100,00%
| Direkt** |
|
6.350,32
|
19,57%
|
0,00
|
-100,00%
| Direkt** |
|
6.399,17
|
20,49%
|
0,00
|
-100,00%
| Direkt** |
|
6.448,02
|
21,41%
|
0,00
|
-100,00%
| Direkt** |
|
6.496,86
|
22,33%
|
0,00
|
-100,00%
| Direkt** |
|
6.545,71
|
23,25%
|
0,00
|
-100,00%
| Direkt** |
|
6.594,56
|
24,17%
|
0,00
|
-100,00%
| Direkt** |
|
6.643,41
|
25,09%
|
0,00
|
-100,00%
| Direkt** |
|
6.692,26
|
26,01%
|
0,00
|
-100,00%
| Direkt** |
|
6.741,11
|
26,93%
|
0,00
|
-100,00%
| Direkt** |
|
6.789,96
|
27,85%
|
0,00
|
-100,00%
| Direkt** |
|
6.838,80
|
28,77%
|
0,00
|
-100,00%
| Direkt** |
|
6.887,65
|
29,69%
|
0,00
|
-100,00%
| Direkt** |
|
6.936,50
|
30,61%
|
0,00
|
-100,00%
| Direkt** |
|
6.985,35
|
31,53%
|
0,00
|
-100,00%
| Direkt** |
|
7.034,20
|
32,45%
|
0,00
|
-100,00%
| Direkt** |
|
7.083,05
|
33,37%
|
0,00
|
-100,00%
| Direkt** |
|
7.131,90
|
34,29%
|
0,00
|
-100,00%
| Direkt** |
|
7.180,74
|
35,21%
|
0,00
|
-100,00%
| Direkt** |
|
7.229,59
|
36,13%
|
0,00
|
-100,00%
| Direkt** |
|
7.278,44
|
37,05%
|
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.
