Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
9.238,25
|
-50,00%
|
93,37
|
9.336.649,56%
| Derivat** |
9.423,02
|
-49,00%
|
91,52
|
9.151.884,57%
| Derivat** |
9.607,78
|
-48,00%
|
89,67
|
8.967.119,57%
| Derivat** |
9.792,54
|
-47,00%
|
87,82
|
8.782.354,58%
| Derivat** |
9.977,31
|
-46,00%
|
85,98
|
8.597.589,59%
| Derivat** |
10.162,07
|
-45,00%
|
84,13
|
8.412.824,60%
| Derivat** |
10.346,84
|
-44,00%
|
82,28
|
8.228.059,61%
| Derivat** |
10.531,60
|
-43,00%
|
80,43
|
8.043.294,62%
| Derivat** |
10.716,37
|
-42,00%
|
78,59
|
7.858.529,63%
| Derivat** |
10.901,13
|
-41,00%
|
76,74
|
7.673.764,64%
| Derivat** |
11.085,90
|
-40,00%
|
74,89
|
7.488.999,64%
| Derivat** |
11.270,66
|
-39,00%
|
73,04
|
7.304.234,65%
| Derivat** |
11.455,43
|
-38,00%
|
71,20
|
7.119.469,66%
| Derivat** |
11.640,19
|
-37,00%
|
69,35
|
6.934.704,67%
| Derivat** |
11.824,96
|
-36,00%
|
67,50
|
6.749.939,68%
| Derivat** |
12.009,72
|
-35,00%
|
65,65
|
6.565.174,69%
| Derivat** |
12.194,49
|
-34,00%
|
63,81
|
6.380.409,70%
| Derivat** |
12.379,25
|
-33,00%
|
61,96
|
6.195.644,71%
| Derivat** |
12.564,02
|
-32,00%
|
60,11
|
6.010.879,71%
| Derivat** |
12.748,78
|
-31,00%
|
58,26
|
5.826.114,72%
| Derivat** |
12.933,55
|
-30,00%
|
56,41
|
5.641.349,73%
| Derivat** |
13.118,31
|
-29,00%
|
54,57
|
5.456.584,74%
| Derivat** |
13.303,08
|
-28,00%
|
52,72
|
5.271.819,75%
| Derivat** |
13.487,84
|
-27,00%
|
50,87
|
5.087.054,76%
| Derivat** |
13.672,61
|
-26,00%
|
49,02
|
4.902.289,77%
| Derivat** |
13.857,37
|
-25,00%
|
47,18
|
4.717.524,78%
| Derivat** |
14.042,14
|
-24,00%
|
45,33
|
4.532.759,78%
| Derivat** |
14.226,90
|
-23,00%
|
43,48
|
4.347.994,79%
| Derivat** |
14.411,67
|
-22,00%
|
41,63
|
4.163.229,80%
| Derivat** |
14.596,43
|
-21,00%
|
39,79
|
3.978.464,81%
| Derivat** |
14.781,20
|
-20,00%
|
37,94
|
3.793.699,82%
| Derivat** |
14.965,96
|
-19,00%
|
36,09
|
3.608.934,83%
| Derivat** |
15.150,73
|
-18,00%
|
34,24
|
3.424.169,84%
| Derivat** |
15.335,49
|
-17,00%
|
32,40
|
3.239.404,85%
| Derivat** |
15.520,26
|
-16,00%
|
30,55
|
3.054.639,85%
| Derivat** |
15.705,02
|
-15,00%
|
28,70
|
2.869.874,86%
| Derivat** |
15.889,79
|
-14,00%
|
26,85
|
2.685.109,87%
| Derivat** |
16.074,55
|
-13,00%
|
25,00
|
2.500.344,88%
| Derivat** |
16.259,32
|
-12,00%
|
23,16
|
2.315.579,89%
| Derivat** |
16.444,08
|
-11,00%
|
21,31
|
2.130.814,90%
| Derivat** |
16.628,85
|
-10,00%
|
19,46
|
1.946.049,91%
| Derivat** |
16.813,61
|
-9,00%
|
17,61
|
1.761.284,92%
| Derivat** |
16.998,38
|
-8,00%
|
15,77
|
1.576.519,93%
| Derivat** |
17.183,14
|
-7,00%
|
13,92
|
1.391.754,93%
| Derivat** |
17.367,91
|
-6,00%
|
12,07
|
1.206.989,94%
| Derivat** |
17.552,67
|
-5,00%
|
10,22
|
1.022.224,95%
| Derivat** |
17.737,44
|
-4,00%
|
8,38
|
837.459,96%
| Derivat** |
17.922,20
|
-3,00%
|
6,53
|
652.694,97%
| Derivat** |
18.106,97
|
-2,00%
|
4,68
|
467.929,98%
| Derivat** |
18.291,73
|
-1,00%
|
2,83
|
283.164,99%
| Derivat** |
18.476,50
|
0,00%
|
0,99
|
98.400,00%
| Derivat** |
18.661,26
|
1,00%
|
0,00
|
-100,00%
| Direkt** |
18.846,03
|
2,00%
|
0,00
|
-100,00%
| Direkt** |
19.030,79
|
3,00%
|
0,00
|
-100,00%
| Direkt** |
19.215,56
|
4,00%
|
0,00
|
-100,00%
| Direkt** |
19.400,32
|
5,00%
|
0,00
|
-100,00%
| Direkt** |
19.585,09
|
6,00%
|
0,00
|
-100,00%
| Direkt** |
19.769,85
|
7,00%
|
0,00
|
-100,00%
| Direkt** |
19.954,62
|
8,00%
|
0,00
|
-100,00%
| Direkt** |
20.139,38
|
9,00%
|
0,00
|
-100,00%
| Direkt** |
20.324,15
|
10,00%
|
0,00
|
-100,00%
| Direkt** |
20.508,91
|
11,00%
|
0,00
|
-100,00%
| Direkt** |
20.693,68
|
12,00%
|
0,00
|
-100,00%
| Direkt** |
20.878,44
|
13,00%
|
0,00
|
-100,00%
| Direkt** |
21.063,21
|
14,00%
|
0,00
|
-100,00%
| Direkt** |
21.247,97
|
15,00%
|
0,00
|
-100,00%
| Direkt** |
21.432,74
|
16,00%
|
0,00
|
-100,00%
| Direkt** |
21.617,50
|
17,00%
|
0,00
|
-100,00%
| Direkt** |
21.802,27
|
18,00%
|
0,00
|
-100,00%
| Direkt** |
21.987,03
|
19,00%
|
0,00
|
-100,00%
| Direkt** |
22.171,80
|
20,00%
|
0,00
|
-100,00%
| Direkt** |
22.356,56
|
21,00%
|
0,00
|
-100,00%
| Direkt** |
22.541,33
|
22,00%
|
0,00
|
-100,00%
| Direkt** |
22.726,09
|
23,00%
|
0,00
|
-100,00%
| Direkt** |
22.910,86
|
24,00%
|
0,00
|
-100,00%
| Direkt** |
23.095,62
|
25,00%
|
0,00
|
-100,00%
| Direkt** |
23.280,39
|
26,00%
|
0,00
|
-100,00%
| Direkt** |
23.465,15
|
27,00%
|
0,00
|
-100,00%
| Direkt** |
23.649,92
|
28,00%
|
0,00
|
-100,00%
| Direkt** |
23.834,68
|
29,00%
|
0,00
|
-100,00%
| Direkt** |
24.019,45
|
30,00%
|
0,00
|
-100,00%
| Direkt** |
24.204,21
|
31,00%
|
0,00
|
-100,00%
| Direkt** |
24.388,98
|
32,00%
|
0,00
|
-100,00%
| Direkt** |
24.573,74
|
33,00%
|
0,00
|
-100,00%
| Direkt** |
24.758,51
|
34,00%
|
0,00
|
-100,00%
| Direkt** |
24.943,27
|
35,00%
|
0,00
|
-100,00%
| Direkt** |
25.128,04
|
36,00%
|
0,00
|
-100,00%
| Direkt** |
25.312,80
|
37,00%
|
0,00
|
-100,00%
| Direkt** |
25.497,57
|
38,00%
|
0,00
|
-100,00%
| Direkt** |
25.682,33
|
39,00%
|
0,00
|
-100,00%
| Direkt** |
25.867,10
|
40,00%
|
0,00
|
-100,00%
| Direkt** |
26.051,86
|
41,00%
|
0,00
|
-100,00%
| Direkt** |
26.236,63
|
42,00%
|
0,00
|
-100,00%
| Direkt** |
26.421,39
|
43,00%
|
0,00
|
-100,00%
| Direkt** |
26.606,16
|
44,00%
|
0,00
|
-100,00%
| Direkt** |
26.790,92
|
45,00%
|
0,00
|
-100,00%
| Direkt** |
26.975,69
|
46,00%
|
0,00
|
-100,00%
| Direkt** |
27.160,45
|
47,00%
|
0,00
|
-100,00%
| Direkt** |
27.345,22
|
48,00%
|
0,00
|
-100,00%
| Direkt** |
27.529,98
|
49,00%
|
0,00
|
-100,00%
| Direkt** |
27.714,75
|
50,00%
|
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.