Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
8.541,08
|
-53,92%
|
7,34
|
933,16%
| Derivat** |
8.711,91
|
-53,00%
|
7,18
|
910,98%
| Derivat** |
8.882,73
|
-52,07%
|
7,02
|
888,81%
| Derivat** |
9.053,55
|
-51,15%
|
6,86
|
866,63%
| Derivat** |
9.224,37
|
-50,23%
|
6,71
|
844,46%
| Derivat** |
9.395,19
|
-49,31%
|
6,55
|
822,28%
| Derivat** |
9.566,01
|
-48,39%
|
6,39
|
800,11%
| Derivat** |
9.736,84
|
-47,47%
|
6,23
|
777,93%
| Derivat** |
9.907,66
|
-46,54%
|
6,08
|
755,76%
| Derivat** |
10.078,48
|
-45,62%
|
5,92
|
733,58%
| Derivat** |
10.249,30
|
-44,70%
|
5,76
|
711,41%
| Derivat** |
10.420,12
|
-43,78%
|
5,60
|
689,24%
| Derivat** |
10.590,94
|
-42,86%
|
5,45
|
667,06%
| Derivat** |
10.761,77
|
-41,94%
|
5,29
|
644,89%
| Derivat** |
10.932,59
|
-41,01%
|
5,13
|
622,71%
| Derivat** |
11.103,41
|
-40,09%
|
4,97
|
600,54%
| Derivat** |
11.274,23
|
-39,17%
|
4,82
|
578,36%
| Derivat** |
11.445,05
|
-38,25%
|
4,66
|
556,19%
| Derivat** |
11.615,88
|
-37,33%
|
4,50
|
534,01%
| Derivat** |
11.786,70
|
-36,41%
|
4,34
|
511,84%
| Derivat** |
11.957,52
|
-35,48%
|
4,19
|
489,66%
| Derivat** |
12.128,34
|
-34,56%
|
4,03
|
467,49%
| Derivat** |
12.299,16
|
-33,64%
|
3,87
|
445,32%
| Derivat** |
12.469,98
|
-32,72%
|
3,71
|
423,14%
| Derivat** |
12.640,81
|
-31,80%
|
3,56
|
400,97%
| Derivat** |
12.811,63
|
-30,88%
|
3,40
|
378,79%
| Derivat** |
12.982,45
|
-29,95%
|
3,24
|
356,62%
| Derivat** |
13.153,27
|
-29,03%
|
3,08
|
334,44%
| Derivat** |
13.324,09
|
-28,11%
|
2,93
|
312,27%
| Derivat** |
13.494,91
|
-27,19%
|
2,77
|
290,09%
| Derivat** |
13.665,74
|
-26,27%
|
2,61
|
267,92%
| Derivat** |
13.836,56
|
-25,35%
|
2,45
|
245,74%
| Derivat** |
14.007,38
|
-24,42%
|
2,30
|
223,57%
| Derivat** |
14.178,20
|
-23,50%
|
2,14
|
201,40%
| Derivat** |
14.349,02
|
-22,58%
|
1,98
|
179,22%
| Derivat** |
14.519,84
|
-21,66%
|
1,83
|
157,05%
| Derivat** |
14.690,67
|
-20,74%
|
1,67
|
134,87%
| Derivat** |
14.861,49
|
-19,82%
|
1,51
|
112,70%
| Derivat** |
15.032,31
|
-18,89%
|
1,35
|
90,52%
| Derivat** |
15.203,13
|
-17,97%
|
1,20
|
68,35%
| Derivat** |
15.373,95
|
-17,05%
|
1,04
|
46,17%
| Derivat** |
15.544,77
|
-16,13%
|
0,88
|
24,00%
| Derivat** |
15.715,60
|
-15,21%
|
0,72
|
1,82%
| Derivat** |
15.886,42
|
-14,29%
|
0,57
|
-20,35%
| Direkt** |
16.057,24
|
-13,36%
|
0,41
|
-42,52%
| Direkt** |
16.228,06
|
-12,44%
|
0,25
|
-64,70%
| Direkt** |
16.398,88
|
-11,52%
|
0,09
|
-86,87%
| Direkt** |
16.569,70
|
-10,60%
|
0,00
|
-100,00%
| Direkt** |
16.740,53
|
-9,68%
|
0,00
|
-100,00%
| Direkt** |
16.911,35
|
-8,76%
|
0,00
|
-100,00%
| Direkt** |
17.082,17
|
-7,83%
|
0,00
|
-100,00%
| Direkt** |
17.252,99
|
-6,91%
|
0,00
|
-100,00%
| Direkt** |
17.423,81
|
-5,99%
|
0,00
|
-100,00%
| Direkt** |
17.594,63
|
-5,07%
|
0,00
|
-100,00%
| Direkt** |
17.765,46
|
-4,15%
|
0,00
|
-100,00%
| Direkt** |
17.936,28
|
-3,23%
|
0,00
|
-100,00%
| Direkt** |
18.107,10
|
-2,30%
|
0,00
|
-100,00%
| Direkt** |
18.277,92
|
-1,38%
|
0,00
|
-100,00%
| Direkt** |
18.448,74
|
-0,46%
|
0,00
|
-100,00%
| Direkt** |
18.534,15
|
0,00%
|
0,00
|
-100,00%
| Direkt** |
18.619,56
|
0,46%
|
0,00
|
-100,00%
| Direkt** |
18.790,39
|
1,38%
|
0,00
|
-100,00%
| Direkt** |
18.961,21
|
2,30%
|
0,00
|
-100,00%
| Direkt** |
19.132,03
|
3,23%
|
0,00
|
-100,00%
| Direkt** |
19.302,85
|
4,15%
|
0,00
|
-100,00%
| Direkt** |
19.473,67
|
5,07%
|
0,00
|
-100,00%
| Direkt** |
19.644,49
|
5,99%
|
0,00
|
-100,00%
| Direkt** |
19.815,32
|
6,91%
|
0,00
|
-100,00%
| Direkt** |
19.986,14
|
7,83%
|
0,00
|
-100,00%
| Direkt** |
20.156,96
|
8,76%
|
0,00
|
-100,00%
| Direkt** |
20.327,78
|
9,68%
|
0,00
|
-100,00%
| Direkt** |
20.498,60
|
10,60%
|
0,00
|
-100,00%
| Direkt** |
20.669,42
|
11,52%
|
0,00
|
-100,00%
| Direkt** |
20.840,25
|
12,44%
|
0,00
|
-100,00%
| Direkt** |
21.011,07
|
13,36%
|
0,00
|
-100,00%
| Direkt** |
21.181,89
|
14,29%
|
0,00
|
-100,00%
| Direkt** |
21.352,71
|
15,21%
|
0,00
|
-100,00%
| Direkt** |
21.523,53
|
16,13%
|
0,00
|
-100,00%
| Direkt** |
21.694,35
|
17,05%
|
0,00
|
-100,00%
| Direkt** |
21.865,18
|
17,97%
|
0,00
|
-100,00%
| Direkt** |
22.036,00
|
18,89%
|
0,00
|
-100,00%
| Direkt** |
22.206,82
|
19,82%
|
0,00
|
-100,00%
| Direkt** |
22.377,64
|
20,74%
|
0,00
|
-100,00%
| Direkt** |
22.548,46
|
21,66%
|
0,00
|
-100,00%
| Direkt** |
22.719,29
|
22,58%
|
0,00
|
-100,00%
| Direkt** |
22.890,11
|
23,50%
|
0,00
|
-100,00%
| Direkt** |
23.060,93
|
24,42%
|
0,00
|
-100,00%
| Direkt** |
23.231,75
|
25,35%
|
0,00
|
-100,00%
| Direkt** |
23.402,57
|
26,27%
|
0,00
|
-100,00%
| Direkt** |
23.573,39
|
27,19%
|
0,00
|
-100,00%
| Direkt** |
23.744,22
|
28,11%
|
0,00
|
-100,00%
| Direkt** |
23.915,04
|
29,03%
|
0,00
|
-100,00%
| Direkt** |
24.085,86
|
29,95%
|
0,00
|
-100,00%
| Direkt** |
24.256,68
|
30,88%
|
0,00
|
-100,00%
| Direkt** |
24.427,50
|
31,80%
|
0,00
|
-100,00%
| Direkt** |
24.598,32
|
32,72%
|
0,00
|
-100,00%
| Direkt** |
24.769,15
|
33,64%
|
0,00
|
-100,00%
| Direkt** |
24.939,97
|
34,56%
|
0,00
|
-100,00%
| Direkt** |
25.110,79
|
35,48%
|
0,00
|
-100,00%
| Direkt** |
25.281,61
|
36,41%
|
0,00
|
-100,00%
| Direkt** |
25.452,43
|
37,33%
|
0,00
|
-100,00%
| Direkt** |
25.623,25
|
38,25%
|
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.