Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
505,10
|
-53,92%
|
0,00
|
-100,00%
| Direkt** |
515,20
|
-53,00%
|
0,00
|
-100,00%
| Direkt** |
525,30
|
-52,07%
|
0,00
|
-100,00%
| Direkt** |
535,41
|
-51,15%
|
0,00
|
-100,00%
| Direkt** |
545,51
|
-50,23%
|
0,00
|
-100,00%
| Direkt** |
555,61
|
-49,31%
|
0,00
|
-100,00%
| Direkt** |
565,71
|
-48,39%
|
0,00
|
-100,00%
| Direkt** |
575,81
|
-47,47%
|
0,00
|
-100,00%
| Direkt** |
585,92
|
-46,54%
|
0,00
|
-100,00%
| Direkt** |
596,02
|
-45,62%
|
0,00
|
-100,00%
| Direkt** |
606,12
|
-44,70%
|
0,00
|
-100,00%
| Direkt** |
616,22
|
-43,78%
|
0,00
|
-100,00%
| Direkt** |
626,32
|
-42,86%
|
0,00
|
-100,00%
| Direkt** |
636,43
|
-41,94%
|
0,00
|
-100,00%
| Direkt** |
646,53
|
-41,01%
|
0,00
|
-100,00%
| Direkt** |
656,63
|
-40,09%
|
0,00
|
-100,00%
| Direkt** |
666,73
|
-39,17%
|
0,62
|
-98,60%
| Direkt** |
676,83
|
-38,25%
|
1,55
|
-96,49%
| Direkt** |
686,94
|
-37,33%
|
2,48
|
-94,39%
| Direkt** |
697,04
|
-36,41%
|
3,41
|
-92,29%
| Direkt** |
707,14
|
-35,48%
|
4,34
|
-90,18%
| Direkt** |
717,24
|
-34,56%
|
5,28
|
-88,08%
| Direkt** |
727,34
|
-33,64%
|
6,21
|
-85,98%
| Direkt** |
737,45
|
-32,72%
|
7,14
|
-83,87%
| Direkt** |
747,55
|
-31,80%
|
8,07
|
-81,77%
| Direkt** |
757,65
|
-30,88%
|
9,00
|
-79,67%
| Direkt** |
767,75
|
-29,95%
|
9,93
|
-77,56%
| Direkt** |
777,85
|
-29,03%
|
10,86
|
-75,46%
| Direkt** |
787,96
|
-28,11%
|
11,79
|
-73,35%
| Direkt** |
798,06
|
-27,19%
|
12,72
|
-71,25%
| Direkt** |
808,16
|
-26,27%
|
13,66
|
-69,15%
| Direkt** |
818,26
|
-25,35%
|
14,59
|
-67,04%
| Direkt** |
828,36
|
-24,42%
|
15,52
|
-64,94%
| Direkt** |
838,47
|
-23,50%
|
16,45
|
-62,84%
| Direkt** |
848,57
|
-22,58%
|
17,38
|
-60,73%
| Direkt** |
858,67
|
-21,66%
|
18,31
|
-58,63%
| Direkt** |
868,77
|
-20,74%
|
19,24
|
-56,53%
| Direkt** |
878,87
|
-19,82%
|
20,17
|
-54,42%
| Direkt** |
888,98
|
-18,89%
|
21,10
|
-52,32%
| Direkt** |
899,08
|
-17,97%
|
22,03
|
-50,22%
| Direkt** |
909,18
|
-17,05%
|
22,97
|
-48,11%
| Direkt** |
919,28
|
-16,13%
|
23,90
|
-46,01%
| Direkt** |
929,38
|
-15,21%
|
24,83
|
-43,90%
| Direkt** |
939,49
|
-14,29%
|
25,76
|
-41,80%
| Direkt** |
949,59
|
-13,36%
|
26,69
|
-39,70%
| Direkt** |
959,69
|
-12,44%
|
27,62
|
-37,59%
| Direkt** |
969,79
|
-11,52%
|
28,55
|
-35,49%
| Direkt** |
979,89
|
-10,60%
|
29,48
|
-33,39%
| Direkt** |
990,00
|
-9,68%
|
30,41
|
-31,28%
| Direkt** |
1.000,10
|
-8,76%
|
31,35
|
-29,18%
| Direkt** |
1.010,20
|
-7,83%
|
32,28
|
-27,08%
| Direkt** |
1.020,30
|
-6,91%
|
33,21
|
-24,97%
| Direkt** |
1.030,40
|
-5,99%
|
34,14
|
-22,87%
| Direkt** |
1.040,51
|
-5,07%
|
35,07
|
-20,76%
| Direkt** |
1.050,61
|
-4,15%
|
36,00
|
-18,66%
| Direkt** |
1.060,71
|
-3,23%
|
36,93
|
-16,56%
| Direkt** |
1.070,81
|
-2,30%
|
37,86
|
-14,45%
| Direkt** |
1.080,91
|
-1,38%
|
38,79
|
-12,35%
| Direkt** |
1.091,02
|
-0,46%
|
39,72
|
-10,25%
| Direkt** |
1.096,07
|
0,00%
|
40,19
|
-9,19%
| Direkt** |
1.101,12
|
0,46%
|
40,66
|
-8,14%
| Direkt** |
1.111,22
|
1,38%
|
41,59
|
-6,04%
| Direkt** |
1.121,32
|
2,30%
|
42,52
|
-3,94%
| Direkt** |
1.131,42
|
3,23%
|
43,45
|
-1,83%
| Direkt** |
1.141,53
|
4,15%
|
44,38
|
0,27%
| Direkt** |
1.151,63
|
5,07%
|
45,31
|
2,38%
| Direkt** |
1.161,73
|
5,99%
|
46,24
|
4,48%
| Direkt** |
1.171,83
|
6,91%
|
47,17
|
6,58%
| Direkt** |
1.181,93
|
7,83%
|
48,10
|
8,69%
| Derivat** |
1.192,04
|
8,76%
|
49,04
|
10,79%
| Derivat** |
1.202,14
|
9,68%
|
49,97
|
12,89%
| Derivat** |
1.212,24
|
10,60%
|
50,90
|
15,00%
| Derivat** |
1.222,34
|
11,52%
|
51,83
|
17,10%
| Derivat** |
1.232,44
|
12,44%
|
52,76
|
19,20%
| Derivat** |
1.242,55
|
13,36%
|
53,69
|
21,31%
| Derivat** |
1.252,65
|
14,29%
|
54,62
|
23,41%
| Derivat** |
1.262,75
|
15,21%
|
55,55
|
25,52%
| Derivat** |
1.272,85
|
16,13%
|
56,48
|
27,62%
| Derivat** |
1.282,95
|
17,05%
|
57,42
|
29,72%
| Derivat** |
1.293,06
|
17,97%
|
58,35
|
31,83%
| Derivat** |
1.303,16
|
18,89%
|
59,28
|
33,93%
| Derivat** |
1.313,26
|
19,82%
|
60,21
|
36,03%
| Derivat** |
1.323,36
|
20,74%
|
61,14
|
38,14%
| Derivat** |
1.333,46
|
21,66%
|
62,07
|
40,24%
| Derivat** |
1.343,57
|
22,58%
|
63,00
|
42,34%
| Derivat** |
1.353,67
|
23,50%
|
63,93
|
44,45%
| Derivat** |
1.363,77
|
24,42%
|
64,86
|
46,55%
| Derivat** |
1.373,87
|
25,35%
|
65,79
|
48,65%
| Derivat** |
1.383,97
|
26,27%
|
66,73
|
50,76%
| Derivat** |
1.394,08
|
27,19%
|
67,66
|
52,86%
| Derivat** |
1.404,18
|
28,11%
|
68,59
|
54,97%
| Derivat** |
1.414,28
|
29,03%
|
69,52
|
57,07%
| Derivat** |
1.424,38
|
29,95%
|
70,45
|
59,17%
| Derivat** |
1.434,48
|
30,88%
|
71,38
|
61,28%
| Derivat** |
1.444,59
|
31,80%
|
72,31
|
63,38%
| Derivat** |
1.454,69
|
32,72%
|
73,24
|
65,48%
| Derivat** |
1.464,79
|
33,64%
|
74,17
|
67,59%
| Derivat** |
1.474,89
|
34,56%
|
75,11
|
69,69%
| Derivat** |
1.484,99
|
35,48%
|
76,04
|
71,79%
| Derivat** |
1.495,10
|
36,41%
|
76,97
|
73,90%
| Derivat** |
1.505,20
|
37,33%
|
77,90
|
76,00%
| 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.