Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
8.544,89
|
-54,01%
|
7,32
|
1.008,70%
| Derivat** |
8.715,78
|
-53,09%
|
7,16
|
984,88%
| Derivat** |
8.886,68
|
-52,17%
|
7,00
|
961,06%
| Derivat** |
9.057,58
|
-51,25%
|
6,85
|
937,24%
| Derivat** |
9.228,48
|
-50,33%
|
6,69
|
913,43%
| Derivat** |
9.399,37
|
-49,41%
|
6,53
|
889,61%
| Derivat** |
9.570,27
|
-48,49%
|
6,37
|
865,79%
| Derivat** |
9.741,17
|
-47,57%
|
6,22
|
841,97%
| Derivat** |
9.912,07
|
-46,65%
|
6,06
|
818,15%
| Derivat** |
10.082,97
|
-45,73%
|
5,90
|
794,34%
| Derivat** |
10.253,86
|
-44,81%
|
5,75
|
770,52%
| Derivat** |
10.424,76
|
-43,89%
|
5,59
|
746,70%
| Derivat** |
10.595,66
|
-42,97%
|
5,43
|
722,88%
| Derivat** |
10.766,56
|
-42,05%
|
5,27
|
699,07%
| Derivat** |
10.937,45
|
-41,13%
|
5,12
|
675,25%
| Derivat** |
11.108,35
|
-40,21%
|
4,96
|
651,43%
| Derivat** |
11.279,25
|
-39,29%
|
4,80
|
627,61%
| Derivat** |
11.450,15
|
-38,37%
|
4,65
|
603,79%
| Derivat** |
11.621,04
|
-37,45%
|
4,49
|
579,98%
| Derivat** |
11.791,94
|
-36,53%
|
4,33
|
556,16%
| Derivat** |
11.962,84
|
-35,61%
|
4,17
|
532,34%
| Derivat** |
12.133,74
|
-34,69%
|
4,02
|
508,52%
| Derivat** |
12.304,64
|
-33,77%
|
3,86
|
484,70%
| Derivat** |
12.475,53
|
-32,85%
|
3,70
|
460,89%
| Derivat** |
12.646,43
|
-31,93%
|
3,54
|
437,07%
| Derivat** |
12.817,33
|
-31,01%
|
3,39
|
413,25%
| Derivat** |
12.988,23
|
-30,09%
|
3,23
|
389,43%
| Derivat** |
13.159,12
|
-29,17%
|
3,07
|
365,61%
| Derivat** |
13.330,02
|
-28,25%
|
2,92
|
341,80%
| Derivat** |
13.500,92
|
-27,33%
|
2,76
|
317,98%
| Derivat** |
13.671,82
|
-26,41%
|
2,60
|
294,16%
| Derivat** |
13.842,71
|
-25,49%
|
2,44
|
270,34%
| Derivat** |
14.013,61
|
-24,57%
|
2,29
|
246,53%
| Derivat** |
14.184,51
|
-23,65%
|
2,13
|
222,71%
| Derivat** |
14.355,41
|
-22,73%
|
1,97
|
198,89%
| Derivat** |
14.526,31
|
-21,81%
|
1,82
|
175,07%
| Derivat** |
14.697,20
|
-20,89%
|
1,66
|
151,25%
| Derivat** |
14.868,10
|
-19,97%
|
1,50
|
127,44%
| Derivat** |
15.039,00
|
-19,05%
|
1,34
|
103,62%
| Derivat** |
15.209,90
|
-18,13%
|
1,19
|
79,80%
| Derivat** |
15.380,79
|
-17,21%
|
1,03
|
55,98%
| Derivat** |
15.551,69
|
-16,29%
|
0,87
|
32,16%
| Derivat** |
15.722,59
|
-15,38%
|
0,72
|
8,35%
| Derivat** |
15.893,49
|
-14,46%
|
0,56
|
-15,47%
| Direkt** |
16.064,39
|
-13,54%
|
0,40
|
-39,29%
| Direkt** |
16.235,28
|
-12,62%
|
0,24
|
-63,11%
| Direkt** |
16.406,18
|
-11,70%
|
0,09
|
-86,92%
| Direkt** |
16.577,08
|
-10,78%
|
0,00
|
-100,00%
| Direkt** |
16.747,98
|
-9,86%
|
0,00
|
-100,00%
| Direkt** |
16.918,87
|
-8,94%
|
0,00
|
-100,00%
| Direkt** |
17.089,77
|
-8,02%
|
0,00
|
-100,00%
| Direkt** |
17.260,67
|
-7,10%
|
0,00
|
-100,00%
| Direkt** |
17.431,57
|
-6,18%
|
0,00
|
-100,00%
| Direkt** |
17.602,46
|
-5,26%
|
0,00
|
-100,00%
| Direkt** |
17.773,36
|
-4,34%
|
0,00
|
-100,00%
| Direkt** |
17.944,26
|
-3,42%
|
0,00
|
-100,00%
| Direkt** |
18.115,16
|
-2,50%
|
0,00
|
-100,00%
| Direkt** |
18.286,06
|
-1,58%
|
0,00
|
-100,00%
| Direkt** |
18.456,95
|
-0,66%
|
0,00
|
-100,00%
| Direkt** |
18.579,14
|
0,00%
|
0,00
|
-100,00%
| Direkt** |
18.627,85
|
0,26%
|
0,00
|
-100,00%
| Direkt** |
18.798,75
|
1,18%
|
0,00
|
-100,00%
| Direkt** |
18.969,65
|
2,10%
|
0,00
|
-100,00%
| Direkt** |
19.140,54
|
3,02%
|
0,00
|
-100,00%
| Direkt** |
19.311,44
|
3,94%
|
0,00
|
-100,00%
| Direkt** |
19.482,34
|
4,86%
|
0,00
|
-100,00%
| Direkt** |
19.653,24
|
5,78%
|
0,00
|
-100,00%
| Direkt** |
19.824,13
|
6,70%
|
0,00
|
-100,00%
| Direkt** |
19.995,03
|
7,62%
|
0,00
|
-100,00%
| Direkt** |
20.165,93
|
8,54%
|
0,00
|
-100,00%
| Direkt** |
20.336,83
|
9,46%
|
0,00
|
-100,00%
| Direkt** |
20.507,73
|
10,38%
|
0,00
|
-100,00%
| Direkt** |
20.678,62
|
11,30%
|
0,00
|
-100,00%
| Direkt** |
20.849,52
|
12,22%
|
0,00
|
-100,00%
| Direkt** |
21.020,42
|
13,14%
|
0,00
|
-100,00%
| Direkt** |
21.191,32
|
14,06%
|
0,00
|
-100,00%
| Direkt** |
21.362,21
|
14,98%
|
0,00
|
-100,00%
| Direkt** |
21.533,11
|
15,90%
|
0,00
|
-100,00%
| Direkt** |
21.704,01
|
16,82%
|
0,00
|
-100,00%
| Direkt** |
21.874,91
|
17,74%
|
0,00
|
-100,00%
| Direkt** |
22.045,81
|
18,66%
|
0,00
|
-100,00%
| Direkt** |
22.216,70
|
19,58%
|
0,00
|
-100,00%
| Direkt** |
22.387,60
|
20,50%
|
0,00
|
-100,00%
| Direkt** |
22.558,50
|
21,42%
|
0,00
|
-100,00%
| Direkt** |
22.729,40
|
22,34%
|
0,00
|
-100,00%
| Direkt** |
22.900,29
|
23,26%
|
0,00
|
-100,00%
| Direkt** |
23.071,19
|
24,18%
|
0,00
|
-100,00%
| Direkt** |
23.242,09
|
25,10%
|
0,00
|
-100,00%
| Direkt** |
23.412,99
|
26,02%
|
0,00
|
-100,00%
| Direkt** |
23.583,88
|
26,94%
|
0,00
|
-100,00%
| Direkt** |
23.754,78
|
27,86%
|
0,00
|
-100,00%
| Direkt** |
23.925,68
|
28,78%
|
0,00
|
-100,00%
| Direkt** |
24.096,58
|
29,70%
|
0,00
|
-100,00%
| Direkt** |
24.267,48
|
30,62%
|
0,00
|
-100,00%
| Direkt** |
24.438,37
|
31,54%
|
0,00
|
-100,00%
| Direkt** |
24.609,27
|
32,46%
|
0,00
|
-100,00%
| Direkt** |
24.780,17
|
33,38%
|
0,00
|
-100,00%
| Direkt** |
24.951,07
|
34,30%
|
0,00
|
-100,00%
| Direkt** |
25.121,96
|
35,22%
|
0,00
|
-100,00%
| Direkt** |
25.292,86
|
36,14%
|
0,00
|
-100,00%
| Direkt** |
25.463,76
|
37,06%
|
0,00
|
-100,00%
| Direkt** |
25.634,66
|
37,98%
|
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.