Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
9.245,75
|
-50,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.430,67
|
-49,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.615,58
|
-48,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.800,50
|
-47,00%
|
0,00
|
-100,00%
| Direkt** |
|
9.985,41
|
-46,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.170,33
|
-45,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.355,24
|
-44,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.540,16
|
-43,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.725,07
|
-42,00%
|
0,00
|
-100,00%
| Direkt** |
|
10.909,99
|
-41,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.094,90
|
-40,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.279,82
|
-39,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.464,73
|
-38,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.649,65
|
-37,00%
|
0,00
|
-100,00%
| Direkt** |
|
11.834,56
|
-36,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.019,48
|
-35,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.204,39
|
-34,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.389,31
|
-33,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.574,22
|
-32,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.759,14
|
-31,00%
|
0,00
|
-100,00%
| Direkt** |
|
12.944,05
|
-30,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.128,97
|
-29,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.313,88
|
-28,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.498,80
|
-27,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.683,71
|
-26,00%
|
0,00
|
-100,00%
| Direkt** |
|
13.868,63
|
-25,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.053,54
|
-24,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.238,46
|
-23,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.423,37
|
-22,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.608,29
|
-21,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.793,20
|
-20,00%
|
0,00
|
-100,00%
| Direkt** |
|
14.978,12
|
-19,00%
|
0,00
|
-100,00%
| Direkt** |
|
15.163,03
|
-18,00%
|
0,00
|
-100,00%
| Direkt** |
|
15.347,95
|
-17,00%
|
0,00
|
-100,00%
| Direkt** |
|
15.532,86
|
-16,00%
|
0,00
|
-100,00%
| Direkt** |
|
15.717,78
|
-15,00%
|
0,00
|
-100,00%
| Direkt** |
|
15.902,69
|
-14,00%
|
0,00
|
-100,00%
| Direkt** |
|
16.087,61
|
-13,00%
|
0,00
|
-100,00%
| Direkt** |
|
16.272,52
|
-12,00%
|
0,73
|
-97,37%
| Direkt** |
|
16.457,44
|
-11,00%
|
2,57
|
-90,68%
| Direkt** |
|
16.642,35
|
-10,00%
|
4,42
|
-83,98%
| Direkt** |
|
16.827,27
|
-9,00%
|
6,27
|
-77,28%
| Direkt** |
|
17.012,18
|
-8,00%
|
8,12
|
-70,58%
| Direkt** |
|
17.197,10
|
-7,00%
|
9,97
|
-63,89%
| Direkt** |
|
17.382,01
|
-6,00%
|
11,82
|
-57,19%
| Direkt** |
|
17.566,93
|
-5,00%
|
13,67
|
-50,49%
| Direkt** |
|
17.751,84
|
-4,00%
|
15,52
|
-43,79%
| Direkt** |
|
17.936,76
|
-3,00%
|
17,37
|
-37,10%
| Direkt** |
|
18.121,67
|
-2,00%
|
19,22
|
-30,40%
| Direkt** |
|
18.306,59
|
-1,00%
|
21,07
|
-23,70%
| Direkt** |
|
18.491,50
|
0,00%
|
22,92
|
-17,00%
| Direkt** |
|
18.676,42
|
1,00%
|
24,76
|
-10,31%
| Direkt** |
|
18.861,33
|
2,00%
|
26,61
|
-3,61%
| Direkt** |
|
19.046,25
|
3,00%
|
28,46
|
3,09%
| Derivat** |
|
19.231,16
|
4,00%
|
30,31
|
9,78%
| Derivat** |
|
19.416,08
|
5,00%
|
32,16
|
16,48%
| Derivat** |
|
19.600,99
|
6,00%
|
34,01
|
23,18%
| Derivat** |
|
19.785,91
|
7,00%
|
35,86
|
29,88%
| Derivat** |
|
19.970,82
|
8,00%
|
37,71
|
36,57%
| Derivat** |
|
20.155,74
|
9,00%
|
39,56
|
43,27%
| Derivat** |
|
20.340,65
|
10,00%
|
41,41
|
49,97%
| Derivat** |
|
20.525,57
|
11,00%
|
43,26
|
56,67%
| Derivat** |
|
20.710,48
|
12,00%
|
45,10
|
63,36%
| Derivat** |
|
20.895,40
|
13,00%
|
46,95
|
70,06%
| Derivat** |
|
21.080,31
|
14,00%
|
48,80
|
76,76%
| Derivat** |
|
21.265,23
|
15,00%
|
50,65
|
83,46%
| Derivat** |
|
21.450,14
|
16,00%
|
52,50
|
90,15%
| Derivat** |
|
21.635,06
|
17,00%
|
54,35
|
96,85%
| Derivat** |
|
21.819,97
|
18,00%
|
56,20
|
103,55%
| Derivat** |
|
22.004,89
|
19,00%
|
58,05
|
110,25%
| Derivat** |
|
22.189,80
|
20,00%
|
59,90
|
116,94%
| Derivat** |
|
22.374,72
|
21,00%
|
61,75
|
123,64%
| Derivat** |
|
22.559,63
|
22,00%
|
63,60
|
130,34%
| Derivat** |
|
22.744,55
|
23,00%
|
65,45
|
137,04%
| Derivat** |
|
22.929,46
|
24,00%
|
67,29
|
143,73%
| Derivat** |
|
23.114,38
|
25,00%
|
69,14
|
150,43%
| Derivat** |
|
23.299,29
|
26,00%
|
70,99
|
157,13%
| Derivat** |
|
23.484,21
|
27,00%
|
72,84
|
163,82%
| Derivat** |
|
23.669,12
|
28,00%
|
74,69
|
170,52%
| Derivat** |
|
23.854,04
|
29,00%
|
76,54
|
177,22%
| Derivat** |
|
24.038,95
|
30,00%
|
78,39
|
183,92%
| Derivat** |
|
24.223,87
|
31,00%
|
80,24
|
190,61%
| Derivat** |
|
24.408,78
|
32,00%
|
82,09
|
197,31%
| Derivat** |
|
24.593,70
|
33,00%
|
83,94
|
204,01%
| Derivat** |
|
24.778,61
|
34,00%
|
85,79
|
210,71%
| Derivat** |
|
24.963,53
|
35,00%
|
87,64
|
217,40%
| Derivat** |
|
25.148,44
|
36,00%
|
89,48
|
224,10%
| Derivat** |
|
25.333,36
|
37,00%
|
91,33
|
230,80%
| Derivat** |
|
25.518,27
|
38,00%
|
93,18
|
237,50%
| Derivat** |
|
25.703,19
|
39,00%
|
95,03
|
244,19%
| Derivat** |
|
25.888,10
|
40,00%
|
96,88
|
250,89%
| Derivat** |
|
26.073,02
|
41,00%
|
98,73
|
257,59%
| Derivat** |
|
26.257,93
|
42,00%
|
100,58
|
264,29%
| Derivat** |
|
26.442,85
|
43,00%
|
102,43
|
270,98%
| Derivat** |
|
26.627,76
|
44,00%
|
104,28
|
277,68%
| Derivat** |
|
26.812,68
|
45,00%
|
106,13
|
284,38%
| Derivat** |
|
26.997,59
|
46,00%
|
107,98
|
291,08%
| Derivat** |
|
27.182,51
|
47,00%
|
109,83
|
297,77%
| Derivat** |
|
27.367,42
|
48,00%
|
111,67
|
304,47%
| Derivat** |
|
27.552,34
|
49,00%
|
113,52
|
311,17%
| 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.
