Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
8.550,56
|
-54,01%
|
7,31
|
1.007,86%
| Derivat** |
8.721,57
|
-53,09%
|
7,15
|
984,02%
| Derivat** |
8.892,58
|
-52,17%
|
7,00
|
960,19%
| Derivat** |
9.063,59
|
-51,25%
|
6,84
|
936,36%
| Derivat** |
9.234,60
|
-50,33%
|
6,68
|
912,53%
| Derivat** |
9.405,61
|
-49,41%
|
6,53
|
888,69%
| Derivat** |
9.576,62
|
-48,49%
|
6,37
|
864,86%
| Derivat** |
9.747,64
|
-47,57%
|
6,21
|
841,03%
| Derivat** |
9.918,65
|
-46,65%
|
6,05
|
817,20%
| Derivat** |
10.089,66
|
-45,73%
|
5,90
|
793,36%
| Derivat** |
10.260,67
|
-44,81%
|
5,74
|
769,53%
| Derivat** |
10.431,68
|
-43,89%
|
5,58
|
745,70%
| Derivat** |
10.602,69
|
-42,97%
|
5,42
|
721,86%
| Derivat** |
10.773,70
|
-42,05%
|
5,27
|
698,03%
| Derivat** |
10.944,71
|
-41,13%
|
5,11
|
674,20%
| Derivat** |
11.115,73
|
-40,21%
|
4,95
|
650,37%
| Derivat** |
11.286,74
|
-39,29%
|
4,80
|
626,53%
| Derivat** |
11.457,75
|
-38,37%
|
4,64
|
602,70%
| Derivat** |
11.628,76
|
-37,45%
|
4,48
|
578,87%
| Derivat** |
11.799,77
|
-36,53%
|
4,32
|
555,04%
| Derivat** |
11.970,78
|
-35,61%
|
4,17
|
531,20%
| Derivat** |
12.141,79
|
-34,69%
|
4,01
|
507,37%
| Derivat** |
12.312,80
|
-33,77%
|
3,85
|
483,54%
| Derivat** |
12.483,81
|
-32,86%
|
3,69
|
459,71%
| Derivat** |
12.654,83
|
-31,94%
|
3,54
|
435,87%
| Derivat** |
12.825,84
|
-31,02%
|
3,38
|
412,04%
| Derivat** |
12.996,85
|
-30,10%
|
3,22
|
388,21%
| Derivat** |
13.167,86
|
-29,18%
|
3,06
|
364,38%
| Derivat** |
13.338,87
|
-28,26%
|
2,91
|
340,54%
| Derivat** |
13.509,88
|
-27,34%
|
2,75
|
316,71%
| Derivat** |
13.680,89
|
-26,42%
|
2,59
|
292,88%
| Derivat** |
13.851,90
|
-25,50%
|
2,44
|
269,05%
| Derivat** |
14.022,92
|
-24,58%
|
2,28
|
245,21%
| Derivat** |
14.193,93
|
-23,66%
|
2,12
|
221,38%
| Derivat** |
14.364,94
|
-22,74%
|
1,96
|
197,55%
| Derivat** |
14.535,95
|
-21,82%
|
1,81
|
173,72%
| Derivat** |
14.706,96
|
-20,90%
|
1,65
|
149,88%
| Derivat** |
14.877,97
|
-19,98%
|
1,49
|
126,05%
| Derivat** |
15.048,98
|
-19,06%
|
1,33
|
102,22%
| Derivat** |
15.219,99
|
-18,14%
|
1,18
|
78,39%
| Derivat** |
15.391,00
|
-17,22%
|
1,02
|
54,55%
| Derivat** |
15.562,02
|
-16,30%
|
0,86
|
30,72%
| Derivat** |
15.733,03
|
-15,38%
|
0,71
|
6,89%
| Derivat** |
15.904,04
|
-14,46%
|
0,55
|
-16,95%
| Direkt** |
16.075,05
|
-13,54%
|
0,39
|
-40,78%
| Direkt** |
16.246,06
|
-12,62%
|
0,23
|
-64,61%
| Direkt** |
16.417,07
|
-11,70%
|
0,08
|
-88,44%
| Direkt** |
16.588,08
|
-10,78%
|
0,00
|
-100,00%
| Direkt** |
16.759,09
|
-9,86%
|
0,00
|
-100,00%
| Direkt** |
16.930,10
|
-8,94%
|
0,00
|
-100,00%
| Direkt** |
17.101,12
|
-8,02%
|
0,00
|
-100,00%
| Direkt** |
17.272,13
|
-7,10%
|
0,00
|
-100,00%
| Direkt** |
17.443,14
|
-6,18%
|
0,00
|
-100,00%
| Direkt** |
17.614,15
|
-5,26%
|
0,00
|
-100,00%
| Direkt** |
17.785,16
|
-4,34%
|
0,00
|
-100,00%
| Direkt** |
17.956,17
|
-3,42%
|
0,00
|
-100,00%
| Direkt** |
18.127,18
|
-2,50%
|
0,00
|
-100,00%
| Direkt** |
18.298,19
|
-1,58%
|
0,00
|
-100,00%
| Direkt** |
18.469,21
|
-0,66%
|
0,00
|
-100,00%
| Direkt** |
18.592,33
|
0,00%
|
0,00
|
-100,00%
| Direkt** |
18.640,22
|
0,26%
|
0,00
|
-100,00%
| Direkt** |
18.811,23
|
1,18%
|
0,00
|
-100,00%
| Direkt** |
18.982,24
|
2,10%
|
0,00
|
-100,00%
| Direkt** |
19.153,25
|
3,02%
|
0,00
|
-100,00%
| Direkt** |
19.324,26
|
3,94%
|
0,00
|
-100,00%
| Direkt** |
19.495,27
|
4,86%
|
0,00
|
-100,00%
| Direkt** |
19.666,28
|
5,78%
|
0,00
|
-100,00%
| Direkt** |
19.837,29
|
6,70%
|
0,00
|
-100,00%
| Direkt** |
20.008,31
|
7,62%
|
0,00
|
-100,00%
| Direkt** |
20.179,32
|
8,54%
|
0,00
|
-100,00%
| Direkt** |
20.350,33
|
9,46%
|
0,00
|
-100,00%
| Direkt** |
20.521,34
|
10,38%
|
0,00
|
-100,00%
| Direkt** |
20.692,35
|
11,30%
|
0,00
|
-100,00%
| Direkt** |
20.863,36
|
12,21%
|
0,00
|
-100,00%
| Direkt** |
21.034,37
|
13,13%
|
0,00
|
-100,00%
| Direkt** |
21.205,38
|
14,05%
|
0,00
|
-100,00%
| Direkt** |
21.376,39
|
14,97%
|
0,00
|
-100,00%
| Direkt** |
21.547,41
|
15,89%
|
0,00
|
-100,00%
| Direkt** |
21.718,42
|
16,81%
|
0,00
|
-100,00%
| Direkt** |
21.889,43
|
17,73%
|
0,00
|
-100,00%
| Direkt** |
22.060,44
|
18,65%
|
0,00
|
-100,00%
| Direkt** |
22.231,45
|
19,57%
|
0,00
|
-100,00%
| Direkt** |
22.402,46
|
20,49%
|
0,00
|
-100,00%
| Direkt** |
22.573,47
|
21,41%
|
0,00
|
-100,00%
| Direkt** |
22.744,48
|
22,33%
|
0,00
|
-100,00%
| Direkt** |
22.915,50
|
23,25%
|
0,00
|
-100,00%
| Direkt** |
23.086,51
|
24,17%
|
0,00
|
-100,00%
| Direkt** |
23.257,52
|
25,09%
|
0,00
|
-100,00%
| Direkt** |
23.428,53
|
26,01%
|
0,00
|
-100,00%
| Direkt** |
23.599,54
|
26,93%
|
0,00
|
-100,00%
| Direkt** |
23.770,55
|
27,85%
|
0,00
|
-100,00%
| Direkt** |
23.941,56
|
28,77%
|
0,00
|
-100,00%
| Direkt** |
24.112,57
|
29,69%
|
0,00
|
-100,00%
| Direkt** |
24.283,58
|
30,61%
|
0,00
|
-100,00%
| Direkt** |
24.454,60
|
31,53%
|
0,00
|
-100,00%
| Direkt** |
24.625,61
|
32,45%
|
0,00
|
-100,00%
| Direkt** |
24.796,62
|
33,37%
|
0,00
|
-100,00%
| Direkt** |
24.967,63
|
34,29%
|
0,00
|
-100,00%
| Direkt** |
25.138,64
|
35,21%
|
0,00
|
-100,00%
| Direkt** |
25.309,65
|
36,13%
|
0,00
|
-100,00%
| Direkt** |
25.480,66
|
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.