Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
9.303,50
|
-50,00%
|
0,00
|
-100,00%
| Direkt** |
9.489,57
|
-49,00%
|
0,00
|
-100,00%
| Direkt** |
9.675,64
|
-48,00%
|
0,00
|
-100,00%
| Direkt** |
9.861,71
|
-47,00%
|
0,00
|
-100,00%
| Direkt** |
10.047,78
|
-46,00%
|
0,00
|
-100,00%
| Direkt** |
10.233,85
|
-45,00%
|
0,00
|
-100,00%
| Direkt** |
10.419,92
|
-44,00%
|
0,00
|
-100,00%
| Direkt** |
10.605,99
|
-43,00%
|
0,00
|
-100,00%
| Direkt** |
10.792,06
|
-42,00%
|
0,00
|
-100,00%
| Direkt** |
10.978,13
|
-41,00%
|
0,00
|
-100,00%
| Direkt** |
11.164,20
|
-40,00%
|
0,00
|
-100,00%
| Direkt** |
11.350,27
|
-39,00%
|
0,00
|
-100,00%
| Direkt** |
11.536,34
|
-38,00%
|
0,00
|
-100,00%
| Direkt** |
11.722,41
|
-37,00%
|
0,00
|
-100,00%
| Direkt** |
11.908,48
|
-36,00%
|
0,00
|
-100,00%
| Direkt** |
12.094,55
|
-35,00%
|
0,00
|
-100,00%
| Direkt** |
12.280,62
|
-34,00%
|
0,00
|
-100,00%
| Direkt** |
12.466,69
|
-33,00%
|
0,00
|
-100,00%
| Direkt** |
12.652,76
|
-32,00%
|
0,00
|
-100,00%
| Direkt** |
12.838,83
|
-31,00%
|
0,00
|
-100,00%
| Direkt** |
13.024,90
|
-30,00%
|
0,00
|
-100,00%
| Direkt** |
13.210,97
|
-29,00%
|
0,00
|
-100,00%
| Direkt** |
13.397,04
|
-28,00%
|
0,00
|
-100,00%
| Direkt** |
13.583,11
|
-27,00%
|
0,00
|
-100,00%
| Direkt** |
13.769,18
|
-26,00%
|
0,00
|
-100,00%
| Direkt** |
13.955,25
|
-25,00%
|
0,00
|
-100,00%
| Direkt** |
14.141,32
|
-24,00%
|
0,00
|
-100,00%
| Direkt** |
14.327,39
|
-23,00%
|
0,00
|
-100,00%
| Direkt** |
14.513,46
|
-22,00%
|
0,00
|
-100,00%
| Direkt** |
14.699,53
|
-21,00%
|
0,00
|
-100,00%
| Direkt** |
14.885,60
|
-20,00%
|
0,00
|
-100,00%
| Direkt** |
15.071,67
|
-19,00%
|
0,00
|
-100,00%
| Direkt** |
15.257,74
|
-18,00%
|
0,00
|
-100,00%
| Direkt** |
15.443,81
|
-17,00%
|
0,00
|
-100,00%
| Direkt** |
15.629,88
|
-16,00%
|
0,00
|
-100,00%
| Direkt** |
15.815,95
|
-15,00%
|
0,00
|
-100,00%
| Direkt** |
16.002,02
|
-14,00%
|
0,00
|
-100,00%
| Direkt** |
16.188,09
|
-13,00%
|
0,00
|
-100,00%
| Direkt** |
16.374,16
|
-12,00%
|
1,74
|
-93,55%
| Direkt** |
16.560,23
|
-11,00%
|
3,60
|
-86,65%
| Direkt** |
16.746,30
|
-10,00%
|
5,46
|
-79,76%
| Direkt** |
16.932,37
|
-9,00%
|
7,32
|
-72,87%
| Direkt** |
17.118,44
|
-8,00%
|
9,18
|
-65,97%
| Direkt** |
17.304,51
|
-7,00%
|
11,05
|
-59,08%
| Direkt** |
17.490,58
|
-6,00%
|
12,91
|
-52,18%
| Direkt** |
17.676,65
|
-5,00%
|
14,77
|
-45,29%
| Direkt** |
17.862,72
|
-4,00%
|
16,63
|
-38,39%
| Direkt** |
18.048,79
|
-3,00%
|
18,49
|
-31,50%
| Direkt** |
18.234,86
|
-2,00%
|
20,35
|
-24,61%
| Direkt** |
18.420,93
|
-1,00%
|
22,21
|
-17,71%
| Direkt** |
18.607,00
|
0,00%
|
24,07
|
-10,82%
| Direkt** |
18.793,07
|
1,00%
|
25,93
|
-3,92%
| Direkt** |
18.979,14
|
2,00%
|
27,79
|
2,97%
| Derivat** |
19.165,21
|
3,00%
|
29,65
|
9,86%
| Derivat** |
19.351,28
|
4,00%
|
31,51
|
16,76%
| Derivat** |
19.537,35
|
5,00%
|
33,37
|
23,65%
| Derivat** |
19.723,42
|
6,00%
|
35,23
|
30,55%
| Derivat** |
19.909,49
|
7,00%
|
37,09
|
37,44%
| Derivat** |
20.095,56
|
8,00%
|
38,96
|
44,33%
| Derivat** |
20.281,63
|
9,00%
|
40,82
|
51,23%
| Derivat** |
20.467,70
|
10,00%
|
42,68
|
58,12%
| Derivat** |
20.653,77
|
11,00%
|
44,54
|
65,02%
| Derivat** |
20.839,84
|
12,00%
|
46,40
|
71,91%
| Derivat** |
21.025,91
|
13,00%
|
48,26
|
78,80%
| Derivat** |
21.211,98
|
14,00%
|
50,12
|
85,70%
| Derivat** |
21.398,05
|
15,00%
|
51,98
|
92,59%
| Derivat** |
21.584,12
|
16,00%
|
53,84
|
99,49%
| Derivat** |
21.770,19
|
17,00%
|
55,70
|
106,38%
| Derivat** |
21.956,26
|
18,00%
|
57,56
|
113,27%
| Derivat** |
22.142,33
|
19,00%
|
59,42
|
120,17%
| Derivat** |
22.328,40
|
20,00%
|
61,28
|
127,06%
| Derivat** |
22.514,47
|
21,00%
|
63,14
|
133,96%
| Derivat** |
22.700,54
|
22,00%
|
65,01
|
140,85%
| Derivat** |
22.886,61
|
23,00%
|
66,87
|
147,74%
| Derivat** |
23.072,68
|
24,00%
|
68,73
|
154,64%
| Derivat** |
23.258,75
|
25,00%
|
70,59
|
161,53%
| Derivat** |
23.444,82
|
26,00%
|
72,45
|
168,43%
| Derivat** |
23.630,89
|
27,00%
|
74,31
|
175,32%
| Derivat** |
23.816,96
|
28,00%
|
76,17
|
182,21%
| Derivat** |
24.003,03
|
29,00%
|
78,03
|
189,11%
| Derivat** |
24.189,10
|
30,00%
|
79,89
|
196,00%
| Derivat** |
24.375,17
|
31,00%
|
81,75
|
202,90%
| Derivat** |
24.561,24
|
32,00%
|
83,61
|
209,79%
| Derivat** |
24.747,31
|
33,00%
|
85,47
|
216,68%
| Derivat** |
24.933,38
|
34,00%
|
87,33
|
223,58%
| Derivat** |
25.119,45
|
35,00%
|
89,19
|
230,47%
| Derivat** |
25.305,52
|
36,00%
|
91,06
|
237,37%
| Derivat** |
25.491,59
|
37,00%
|
92,92
|
244,26%
| Derivat** |
25.677,66
|
38,00%
|
94,78
|
251,15%
| Derivat** |
25.863,73
|
39,00%
|
96,64
|
258,05%
| Derivat** |
26.049,80
|
40,00%
|
98,50
|
264,94%
| Derivat** |
26.235,87
|
41,00%
|
100,36
|
271,84%
| Derivat** |
26.421,94
|
42,00%
|
102,22
|
278,73%
| Derivat** |
26.608,01
|
43,00%
|
104,08
|
285,62%
| Derivat** |
26.794,08
|
44,00%
|
105,94
|
292,52%
| Derivat** |
26.980,15
|
45,00%
|
107,80
|
299,41%
| Derivat** |
27.166,22
|
46,00%
|
109,66
|
306,31%
| Derivat** |
27.352,29
|
47,00%
|
111,52
|
313,20%
| Derivat** |
27.538,36
|
48,00%
|
113,38
|
320,09%
| Derivat** |
27.724,43
|
49,00%
|
115,24
|
326,99%
| Derivat** |
27.910,50
|
50,00%
|
117,10
|
333,88%
| 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.