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%
|
0,82
|
-98,37%
| Direkt** |
|
13.767,70
|
-26,00%
|
2,68
|
-94,67%
| Direkt** |
|
13.953,75
|
-25,00%
|
4,54
|
-90,96%
| Direkt** |
|
14.139,80
|
-24,00%
|
6,40
|
-87,26%
| Direkt** |
|
14.325,85
|
-23,00%
|
8,26
|
-83,55%
| Direkt** |
|
14.511,90
|
-22,00%
|
10,12
|
-79,85%
| Direkt** |
|
14.697,95
|
-21,00%
|
11,98
|
-76,14%
| Direkt** |
|
14.884,00
|
-20,00%
|
13,84
|
-72,44%
| Direkt** |
|
15.070,05
|
-19,00%
|
15,70
|
-68,73%
| Direkt** |
|
15.256,10
|
-18,00%
|
17,56
|
-65,02%
| Direkt** |
|
15.442,15
|
-17,00%
|
19,42
|
-61,32%
| Direkt** |
|
15.628,20
|
-16,00%
|
21,28
|
-57,61%
| Direkt** |
|
15.814,25
|
-15,00%
|
23,14
|
-53,91%
| Direkt** |
|
16.000,30
|
-14,00%
|
25,00
|
-50,20%
| Direkt** |
|
16.186,35
|
-13,00%
|
26,86
|
-46,50%
| Direkt** |
|
16.372,40
|
-12,00%
|
28,72
|
-42,79%
| Direkt** |
|
16.558,45
|
-11,00%
|
30,58
|
-39,09%
| Direkt** |
|
16.744,50
|
-10,00%
|
32,44
|
-35,38%
| Direkt** |
|
16.930,55
|
-9,00%
|
34,31
|
-31,68%
| Direkt** |
|
17.116,60
|
-8,00%
|
36,17
|
-27,97%
| Direkt** |
|
17.302,65
|
-7,00%
|
38,03
|
-24,27%
| Direkt** |
|
17.488,70
|
-6,00%
|
39,89
|
-20,56%
| Direkt** |
|
17.674,75
|
-5,00%
|
41,75
|
-16,85%
| Direkt** |
|
17.860,80
|
-4,00%
|
43,61
|
-13,15%
| Direkt** |
|
18.046,85
|
-3,00%
|
45,47
|
-9,44%
| Direkt** |
|
18.232,90
|
-2,00%
|
47,33
|
-5,74%
| Direkt** |
|
18.418,95
|
-1,00%
|
49,19
|
-2,03%
| Direkt** |
|
18.605,00
|
0,00%
|
51,05
|
1,67%
| Derivat** |
|
18.791,05
|
1,00%
|
52,91
|
5,38%
| Derivat** |
|
18.977,10
|
2,00%
|
54,77
|
9,08%
| Derivat** |
|
19.163,15
|
3,00%
|
56,63
|
12,79%
| Derivat** |
|
19.349,20
|
4,00%
|
58,49
|
16,49%
| Derivat** |
|
19.535,25
|
5,00%
|
60,35
|
20,20%
| Derivat** |
|
19.721,30
|
6,00%
|
62,21
|
23,91%
| Derivat** |
|
19.907,35
|
7,00%
|
64,07
|
27,61%
| Derivat** |
|
20.093,40
|
8,00%
|
65,93
|
31,32%
| Derivat** |
|
20.279,45
|
9,00%
|
67,79
|
35,02%
| Derivat** |
|
20.465,50
|
10,00%
|
69,65
|
38,73%
| Derivat** |
|
20.651,55
|
11,00%
|
71,52
|
42,43%
| Derivat** |
|
20.837,60
|
12,00%
|
73,38
|
46,14%
| Derivat** |
|
21.023,65
|
13,00%
|
75,24
|
49,84%
| Derivat** |
|
21.209,70
|
14,00%
|
77,10
|
53,55%
| Derivat** |
|
21.395,75
|
15,00%
|
78,96
|
57,25%
| Derivat** |
|
21.581,80
|
16,00%
|
80,82
|
60,96%
| Derivat** |
|
21.767,85
|
17,00%
|
82,68
|
64,67%
| Derivat** |
|
21.953,90
|
18,00%
|
84,54
|
68,37%
| Derivat** |
|
22.139,95
|
19,00%
|
86,40
|
72,08%
| Derivat** |
|
22.326,00
|
20,00%
|
88,26
|
75,78%
| Derivat** |
|
22.512,05
|
21,00%
|
90,12
|
79,49%
| Derivat** |
|
22.698,10
|
22,00%
|
91,98
|
83,19%
| Derivat** |
|
22.884,15
|
23,00%
|
93,84
|
86,90%
| Derivat** |
|
23.070,20
|
24,00%
|
95,70
|
90,60%
| Derivat** |
|
23.256,25
|
25,00%
|
97,56
|
94,31%
| Derivat** |
|
23.442,30
|
26,00%
|
99,42
|
98,01%
| Derivat** |
|
23.628,35
|
27,00%
|
101,28
|
101,72%
| Derivat** |
|
23.814,40
|
28,00%
|
103,14
|
105,43%
| Derivat** |
|
24.000,45
|
29,00%
|
105,00
|
109,13%
| Derivat** |
|
24.186,50
|
30,00%
|
106,86
|
112,84%
| Derivat** |
|
24.372,55
|
31,00%
|
108,73
|
116,54%
| Derivat** |
|
24.558,60
|
32,00%
|
110,59
|
120,25%
| Derivat** |
|
24.744,65
|
33,00%
|
112,45
|
123,95%
| Derivat** |
|
24.930,70
|
34,00%
|
114,31
|
127,66%
| Derivat** |
|
25.116,75
|
35,00%
|
116,17
|
131,36%
| Derivat** |
|
25.302,80
|
36,00%
|
118,03
|
135,07%
| Derivat** |
|
25.488,85
|
37,00%
|
119,89
|
138,77%
| Derivat** |
|
25.674,90
|
38,00%
|
121,75
|
142,48%
| Derivat** |
|
25.860,95
|
39,00%
|
123,61
|
146,19%
| Derivat** |
|
26.047,00
|
40,00%
|
125,47
|
149,89%
| Derivat** |
|
26.233,05
|
41,00%
|
127,33
|
153,60%
| Derivat** |
|
26.419,10
|
42,00%
|
129,19
|
157,30%
| Derivat** |
|
26.605,15
|
43,00%
|
131,05
|
161,01%
| Derivat** |
|
26.791,20
|
44,00%
|
132,91
|
164,71%
| Derivat** |
|
26.977,25
|
45,00%
|
134,77
|
168,42%
| Derivat** |
|
27.163,30
|
46,00%
|
136,63
|
172,12%
| Derivat** |
|
27.349,35
|
47,00%
|
138,49
|
175,83%
| Derivat** |
|
27.535,40
|
48,00%
|
140,35
|
179,53%
| Derivat** |
|
27.721,45
|
49,00%
|
142,21
|
183,24%
| Derivat** |
|
27.907,50
|
50,00%
|
144,07
|
186,94%
| 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.
