Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
2.443,42
|
-54,00%
|
23,52
|
2.352.181,05%
| Derivat** |
|
2.492,29
|
-53,08%
|
23,07
|
2.307.217,66%
| Derivat** |
|
2.541,16
|
-52,16%
|
22,62
|
2.262.254,27%
| Derivat** |
|
2.590,03
|
-51,24%
|
22,17
|
2.217.290,89%
| Derivat** |
|
2.638,90
|
-50,32%
|
21,72
|
2.172.327,50%
| Derivat** |
|
2.687,77
|
-49,40%
|
21,27
|
2.127.364,11%
| Derivat** |
|
2.736,63
|
-48,47%
|
20,83
|
2.082.400,72%
| Derivat** |
|
2.785,50
|
-47,55%
|
20,38
|
2.037.437,34%
| Derivat** |
|
2.834,37
|
-46,63%
|
19,93
|
1.992.473,95%
| Derivat** |
|
2.883,24
|
-45,71%
|
19,48
|
1.947.510,56%
| Derivat** |
|
2.932,11
|
-44,79%
|
19,03
|
1.902.547,17%
| Derivat** |
|
2.980,98
|
-43,87%
|
18,58
|
1.857.583,79%
| Derivat** |
|
3.029,84
|
-42,95%
|
18,13
|
1.812.620,40%
| Derivat** |
|
3.078,71
|
-42,03%
|
17,68
|
1.767.657,01%
| Derivat** |
|
3.127,58
|
-41,11%
|
17,23
|
1.722.693,62%
| Derivat** |
|
3.176,45
|
-40,19%
|
16,78
|
1.677.730,24%
| Derivat** |
|
3.225,32
|
-39,27%
|
16,33
|
1.632.766,85%
| Derivat** |
|
3.274,19
|
-38,35%
|
15,88
|
1.587.803,46%
| Derivat** |
|
3.323,06
|
-37,43%
|
15,43
|
1.542.840,07%
| Derivat** |
|
3.371,92
|
-36,51%
|
14,98
|
1.497.876,69%
| Derivat** |
|
3.420,79
|
-35,59%
|
14,53
|
1.452.913,30%
| Derivat** |
|
3.469,66
|
-34,67%
|
14,08
|
1.407.949,91%
| Derivat** |
|
3.518,53
|
-33,75%
|
13,63
|
1.362.986,52%
| Derivat** |
|
3.567,40
|
-32,83%
|
13,18
|
1.318.023,14%
| Derivat** |
|
3.616,27
|
-31,91%
|
12,73
|
1.273.059,75%
| Derivat** |
|
3.665,13
|
-30,99%
|
12,28
|
1.228.096,36%
| Derivat** |
|
3.714,00
|
-30,07%
|
11,83
|
1.183.132,97%
| Derivat** |
|
3.762,87
|
-29,15%
|
11,38
|
1.138.169,59%
| Derivat** |
|
3.811,74
|
-28,23%
|
10,93
|
1.093.206,20%
| Derivat** |
|
3.860,61
|
-27,31%
|
10,48
|
1.048.242,81%
| Derivat** |
|
3.909,48
|
-26,39%
|
10,03
|
1.003.279,42%
| Derivat** |
|
3.958,35
|
-25,47%
|
9,58
|
958.316,04%
| Derivat** |
|
4.007,21
|
-24,55%
|
9,13
|
913.352,65%
| Derivat** |
|
4.056,08
|
-23,63%
|
8,68
|
868.389,26%
| Derivat** |
|
4.104,95
|
-22,71%
|
8,24
|
823.425,87%
| Derivat** |
|
4.153,82
|
-21,79%
|
7,79
|
778.462,49%
| Derivat** |
|
4.202,69
|
-20,87%
|
7,34
|
733.499,10%
| Derivat** |
|
4.251,56
|
-19,95%
|
6,89
|
688.535,71%
| Derivat** |
|
4.300,42
|
-19,03%
|
6,44
|
643.572,32%
| Derivat** |
|
4.349,29
|
-18,11%
|
5,99
|
598.608,94%
| Derivat** |
|
4.398,16
|
-17,19%
|
5,54
|
553.645,55%
| Derivat** |
|
4.447,03
|
-16,27%
|
5,09
|
508.682,16%
| Derivat** |
|
4.495,90
|
-15,35%
|
4,64
|
463.718,77%
| Derivat** |
|
4.544,77
|
-14,43%
|
4,19
|
418.755,39%
| Derivat** |
|
4.593,64
|
-13,51%
|
3,74
|
373.792,00%
| Derivat** |
|
4.642,50
|
-12,59%
|
3,29
|
328.828,61%
| Derivat** |
|
4.691,37
|
-11,67%
|
2,84
|
283.865,22%
| Derivat** |
|
4.740,24
|
-10,75%
|
2,39
|
238.901,83%
| Derivat** |
|
4.789,11
|
-9,83%
|
1,94
|
193.938,45%
| Derivat** |
|
4.837,98
|
-8,91%
|
1,49
|
148.975,06%
| Derivat** |
|
4.886,85
|
-7,99%
|
1,04
|
104.011,67%
| Derivat** |
|
4.935,71
|
-7,07%
|
0,59
|
59.048,28%
| Derivat** |
|
4.984,58
|
-6,15%
|
0,14
|
14.084,90%
| Derivat** |
|
5.033,45
|
-5,23%
|
0,00
|
-100,00%
| Direkt** |
|
5.082,32
|
-4,31%
|
0,00
|
-100,00%
| Direkt** |
|
5.131,19
|
-3,39%
|
0,00
|
-100,00%
| Direkt** |
|
5.180,06
|
-2,47%
|
0,00
|
-100,00%
| Direkt** |
|
5.228,93
|
-1,55%
|
0,00
|
-100,00%
| Direkt** |
|
5.277,79
|
-0,63%
|
0,00
|
-100,00%
| Direkt** |
|
5.311,27
|
0,00%
|
0,00
|
-100,00%
| Direkt** |
|
5.326,66
|
0,29%
|
0,00
|
-100,00%
| Direkt** |
|
5.375,53
|
1,21%
|
0,00
|
-100,00%
| Direkt** |
|
5.424,40
|
2,13%
|
0,00
|
-100,00%
| Direkt** |
|
5.473,27
|
3,05%
|
0,00
|
-100,00%
| Direkt** |
|
5.522,14
|
3,97%
|
0,00
|
-100,00%
| Direkt** |
|
5.571,00
|
4,89%
|
0,00
|
-100,00%
| Direkt** |
|
5.619,87
|
5,81%
|
0,00
|
-100,00%
| Direkt** |
|
5.668,74
|
6,73%
|
0,00
|
-100,00%
| Direkt** |
|
5.717,61
|
7,65%
|
0,00
|
-100,00%
| Direkt** |
|
5.766,48
|
8,57%
|
0,00
|
-100,00%
| Direkt** |
|
5.815,35
|
9,49%
|
0,00
|
-100,00%
| Direkt** |
|
5.864,22
|
10,41%
|
0,00
|
-100,00%
| Direkt** |
|
5.913,08
|
11,33%
|
0,00
|
-100,00%
| Direkt** |
|
5.961,95
|
12,25%
|
0,00
|
-100,00%
| Direkt** |
|
6.010,82
|
13,17%
|
0,00
|
-100,00%
| Direkt** |
|
6.059,69
|
14,09%
|
0,00
|
-100,00%
| Direkt** |
|
6.108,56
|
15,01%
|
0,00
|
-100,00%
| Direkt** |
|
6.157,43
|
15,93%
|
0,00
|
-100,00%
| Direkt** |
|
6.206,29
|
16,85%
|
0,00
|
-100,00%
| Direkt** |
|
6.255,16
|
17,77%
|
0,00
|
-100,00%
| Direkt** |
|
6.304,03
|
18,69%
|
0,00
|
-100,00%
| Direkt** |
|
6.352,90
|
19,61%
|
0,00
|
-100,00%
| Direkt** |
|
6.401,77
|
20,53%
|
0,00
|
-100,00%
| Direkt** |
|
6.450,64
|
21,45%
|
0,00
|
-100,00%
| Direkt** |
|
6.499,51
|
22,37%
|
0,00
|
-100,00%
| Direkt** |
|
6.548,37
|
23,29%
|
0,00
|
-100,00%
| Direkt** |
|
6.597,24
|
24,21%
|
0,00
|
-100,00%
| Direkt** |
|
6.646,11
|
25,13%
|
0,00
|
-100,00%
| Direkt** |
|
6.694,98
|
26,05%
|
0,00
|
-100,00%
| Direkt** |
|
6.743,85
|
26,97%
|
0,00
|
-100,00%
| Direkt** |
|
6.792,72
|
27,89%
|
0,00
|
-100,00%
| Direkt** |
|
6.841,58
|
28,81%
|
0,00
|
-100,00%
| Direkt** |
|
6.890,45
|
29,73%
|
0,00
|
-100,00%
| Direkt** |
|
6.939,32
|
30,65%
|
0,00
|
-100,00%
| Direkt** |
|
6.988,19
|
31,57%
|
0,00
|
-100,00%
| Direkt** |
|
7.037,06
|
32,49%
|
0,00
|
-100,00%
| Direkt** |
|
7.085,93
|
33,41%
|
0,00
|
-100,00%
| Direkt** |
|
7.134,80
|
34,33%
|
0,00
|
-100,00%
| Direkt** |
|
7.183,66
|
35,25%
|
0,00
|
-100,00%
| Direkt** |
|
7.232,53
|
36,17%
|
0,00
|
-100,00%
| Direkt** |
|
7.281,40
|
37,09%
|
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.
