Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
80,05
|
-53,92%
|
0,00
|
-100,00%
| Direkt** |
|
81,65
|
-53,00%
|
0,00
|
-100,00%
| Direkt** |
|
83,25
|
-52,07%
|
0,00
|
-100,00%
| Direkt** |
|
84,85
|
-51,15%
|
0,00
|
-100,00%
| Direkt** |
|
86,45
|
-50,23%
|
0,00
|
-100,00%
| Direkt** |
|
88,06
|
-49,31%
|
0,00
|
-100,00%
| Direkt** |
|
89,66
|
-48,39%
|
0,00
|
-100,00%
| Direkt** |
|
91,26
|
-47,47%
|
0,00
|
-100,00%
| Direkt** |
|
92,86
|
-46,54%
|
0,00
|
-100,00%
| Direkt** |
|
94,46
|
-45,62%
|
0,00
|
-100,00%
| Direkt** |
|
96,06
|
-44,70%
|
0,00
|
-100,00%
| Direkt** |
|
97,66
|
-43,78%
|
0,00
|
-100,00%
| Direkt** |
|
99,26
|
-42,86%
|
0,00
|
-100,00%
| Direkt** |
|
100,86
|
-41,94%
|
0,00
|
-100,00%
| Direkt** |
|
102,46
|
-41,01%
|
0,00
|
-100,00%
| Direkt** |
|
104,07
|
-40,09%
|
0,00
|
-100,00%
| Direkt** |
|
105,67
|
-39,17%
|
0,00
|
-100,00%
| Direkt** |
|
107,27
|
-38,25%
|
0,00
|
-100,00%
| Direkt** |
|
108,87
|
-37,33%
|
0,00
|
-100,00%
| Direkt** |
|
110,47
|
-36,41%
|
0,00
|
-100,00%
| Direkt** |
|
112,07
|
-35,48%
|
0,00
|
-100,00%
| Direkt** |
|
113,67
|
-34,56%
|
0,00
|
-100,00%
| Direkt** |
|
115,27
|
-33,64%
|
0,00
|
-100,00%
| Direkt** |
|
116,87
|
-32,72%
|
0,00
|
-100,00%
| Direkt** |
|
118,47
|
-31,80%
|
0,00
|
-100,00%
| Direkt** |
|
120,08
|
-30,88%
|
0,00
|
-100,00%
| Direkt** |
|
121,68
|
-29,95%
|
0,00
|
-100,00%
| Direkt** |
|
123,28
|
-29,03%
|
0,00
|
-100,00%
| Direkt** |
|
124,88
|
-28,11%
|
0,00
|
-100,00%
| Direkt** |
|
126,48
|
-27,19%
|
0,00
|
-100,00%
| Direkt** |
|
128,08
|
-26,27%
|
0,00
|
-100,00%
| Direkt** |
|
129,68
|
-25,35%
|
0,00
|
-100,00%
| Direkt** |
|
131,28
|
-24,42%
|
0,00
|
-100,00%
| Direkt** |
|
132,88
|
-23,50%
|
0,00
|
-100,00%
| Direkt** |
|
134,48
|
-22,58%
|
0,00
|
-100,00%
| Direkt** |
|
136,09
|
-21,66%
|
0,00
|
-100,00%
| Direkt** |
|
137,69
|
-20,74%
|
0,00
|
-100,00%
| Direkt** |
|
139,29
|
-19,82%
|
0,00
|
-100,00%
| Direkt** |
|
140,89
|
-18,89%
|
0,00
|
-100,00%
| Direkt** |
|
142,49
|
-17,97%
|
0,00
|
-100,00%
| Direkt** |
|
144,09
|
-17,05%
|
0,00
|
-100,00%
| Direkt** |
|
145,69
|
-16,13%
|
0,00
|
-100,00%
| Direkt** |
|
147,29
|
-15,21%
|
0,00
|
-100,00%
| Direkt** |
|
148,89
|
-14,29%
|
0,00
|
-100,00%
| Direkt** |
|
150,49
|
-13,36%
|
0,09
|
-98,47%
| Direkt** |
|
152,10
|
-12,44%
|
0,39
|
-93,51%
| Direkt** |
|
153,70
|
-11,52%
|
0,68
|
-88,55%
| Direkt** |
|
155,30
|
-10,60%
|
0,98
|
-83,59%
| Direkt** |
|
156,90
|
-9,68%
|
1,27
|
-78,63%
| Direkt** |
|
158,50
|
-8,76%
|
1,57
|
-73,67%
| Direkt** |
|
160,10
|
-7,83%
|
1,86
|
-68,71%
| Direkt** |
|
161,70
|
-6,91%
|
2,16
|
-63,75%
| Direkt** |
|
163,30
|
-5,99%
|
2,45
|
-58,79%
| Direkt** |
|
164,90
|
-5,07%
|
2,75
|
-53,83%
| Direkt** |
|
166,50
|
-4,15%
|
3,04
|
-48,87%
| Direkt** |
|
168,11
|
-3,23%
|
3,34
|
-43,91%
| Direkt** |
|
169,71
|
-2,30%
|
3,63
|
-38,95%
| Direkt** |
|
171,31
|
-1,38%
|
3,93
|
-33,99%
| Direkt** |
|
172,91
|
-0,46%
|
4,22
|
-29,03%
| Direkt** |
|
173,71
|
0,00%
|
4,37
|
-26,55%
| Direkt** |
|
174,51
|
0,46%
|
4,52
|
-24,07%
| Direkt** |
|
176,11
|
1,38%
|
4,81
|
-19,11%
| Direkt** |
|
177,71
|
2,30%
|
5,11
|
-14,15%
| Direkt** |
|
179,31
|
3,23%
|
5,40
|
-9,19%
| Direkt** |
|
180,91
|
4,15%
|
5,70
|
-4,23%
| Direkt** |
|
182,51
|
5,07%
|
5,99
|
0,73%
| Direkt** |
|
184,12
|
5,99%
|
6,29
|
5,69%
| Direkt** |
|
185,72
|
6,91%
|
6,58
|
10,65%
| Derivat** |
|
187,32
|
7,83%
|
6,88
|
15,61%
| Derivat** |
|
188,92
|
8,76%
|
7,17
|
20,57%
| Derivat** |
|
190,52
|
9,68%
|
7,47
|
25,53%
| Derivat** |
|
192,12
|
10,60%
|
7,76
|
30,49%
| Derivat** |
|
193,72
|
11,52%
|
8,06
|
35,45%
| Derivat** |
|
195,32
|
12,44%
|
8,35
|
40,41%
| Derivat** |
|
196,92
|
13,36%
|
8,65
|
45,37%
| Derivat** |
|
198,52
|
14,29%
|
8,94
|
50,33%
| Derivat** |
|
200,13
|
15,21%
|
9,24
|
55,29%
| Derivat** |
|
201,73
|
16,13%
|
9,53
|
60,25%
| Derivat** |
|
203,33
|
17,05%
|
9,83
|
65,21%
| Derivat** |
|
204,93
|
17,97%
|
10,12
|
70,17%
| Derivat** |
|
206,53
|
18,89%
|
10,42
|
75,13%
| Derivat** |
|
208,13
|
19,82%
|
10,72
|
80,09%
| Derivat** |
|
209,73
|
20,74%
|
11,01
|
85,05%
| Derivat** |
|
211,33
|
21,66%
|
11,31
|
90,01%
| Derivat** |
|
212,93
|
22,58%
|
11,60
|
94,97%
| Derivat** |
|
214,53
|
23,50%
|
11,90
|
99,93%
| Derivat** |
|
216,14
|
24,42%
|
12,19
|
104,89%
| Derivat** |
|
217,74
|
25,35%
|
12,49
|
109,85%
| Derivat** |
|
219,34
|
26,27%
|
12,78
|
114,81%
| Derivat** |
|
220,94
|
27,19%
|
13,08
|
119,77%
| Derivat** |
|
222,54
|
28,11%
|
13,37
|
124,73%
| Derivat** |
|
224,14
|
29,03%
|
13,67
|
129,69%
| Derivat** |
|
225,74
|
29,95%
|
13,96
|
134,65%
| Derivat** |
|
227,34
|
30,88%
|
14,26
|
139,61%
| Derivat** |
|
228,94
|
31,80%
|
14,55
|
144,57%
| Derivat** |
|
230,54
|
32,72%
|
14,85
|
149,53%
| Derivat** |
|
232,15
|
33,64%
|
15,14
|
154,49%
| Derivat** |
|
233,75
|
34,56%
|
15,44
|
159,45%
| Derivat** |
|
235,35
|
35,48%
|
15,73
|
164,41%
| Derivat** |
|
236,95
|
36,41%
|
16,03
|
169,37%
| Derivat** |
|
238,55
|
37,33%
|
16,32
|
174,33%
| 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.
