Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
442,27
|
-50,00%
|
0,00
|
-100,00%
| Direkt** |
|
451,12
|
-49,00%
|
0,00
|
-100,00%
| Direkt** |
|
459,97
|
-48,00%
|
0,00
|
-100,00%
| Direkt** |
|
468,81
|
-47,00%
|
0,00
|
-100,00%
| Direkt** |
|
477,66
|
-46,00%
|
0,00
|
-100,00%
| Direkt** |
|
486,50
|
-45,00%
|
0,00
|
-100,00%
| Direkt** |
|
495,35
|
-44,00%
|
0,00
|
-100,00%
| Direkt** |
|
504,19
|
-43,00%
|
0,00
|
-100,00%
| Direkt** |
|
513,04
|
-42,00%
|
0,00
|
-100,00%
| Direkt** |
|
521,88
|
-41,00%
|
0,00
|
-100,00%
| Direkt** |
|
530,73
|
-40,00%
|
0,00
|
-100,00%
| Direkt** |
|
539,58
|
-39,00%
|
0,00
|
-100,00%
| Direkt** |
|
548,42
|
-38,00%
|
0,00
|
-100,00%
| Direkt** |
|
557,27
|
-37,00%
|
0,00
|
-100,00%
| Direkt** |
|
566,11
|
-36,00%
|
0,00
|
-100,00%
| Direkt** |
|
574,96
|
-35,00%
|
0,00
|
-100,00%
| Direkt** |
|
583,80
|
-34,00%
|
0,00
|
-100,00%
| Direkt** |
|
592,65
|
-33,00%
|
0,00
|
-100,00%
| Direkt** |
|
601,49
|
-32,00%
|
0,00
|
-100,00%
| Direkt** |
|
610,34
|
-31,00%
|
0,00
|
-100,00%
| Direkt** |
|
619,18
|
-30,00%
|
0,00
|
-100,00%
| Direkt** |
|
628,03
|
-29,00%
|
0,00
|
-100,00%
| Direkt** |
|
636,88
|
-28,00%
|
0,00
|
-100,00%
| Direkt** |
|
645,72
|
-27,00%
|
0,00
|
-100,00%
| Direkt** |
|
654,57
|
-26,00%
|
0,00
|
-100,00%
| Direkt** |
|
663,41
|
-25,00%
|
0,00
|
-100,00%
| Direkt** |
|
672,26
|
-24,00%
|
0,00
|
-100,00%
| Direkt** |
|
681,10
|
-23,00%
|
0,00
|
-100,00%
| Direkt** |
|
689,95
|
-22,00%
|
0,00
|
-100,00%
| Direkt** |
|
698,79
|
-21,00%
|
0,00
|
-100,00%
| Direkt** |
|
707,64
|
-20,00%
|
0,08
|
-96,33%
| Direkt** |
|
716,49
|
-19,00%
|
0,16
|
-92,07%
| Direkt** |
|
725,33
|
-18,00%
|
0,25
|
-87,82%
| Direkt** |
|
734,18
|
-17,00%
|
0,34
|
-83,57%
| Direkt** |
|
743,02
|
-16,00%
|
0,43
|
-79,32%
| Direkt** |
|
751,87
|
-15,00%
|
0,52
|
-75,06%
| Direkt** |
|
760,71
|
-14,00%
|
0,61
|
-70,81%
| Direkt** |
|
769,56
|
-13,00%
|
0,70
|
-66,56%
| Direkt** |
|
778,40
|
-12,00%
|
0,78
|
-62,31%
| Direkt** |
|
787,25
|
-11,00%
|
0,87
|
-58,05%
| Direkt** |
|
796,09
|
-10,00%
|
0,96
|
-53,80%
| Direkt** |
|
804,94
|
-9,00%
|
1,05
|
-49,55%
| Direkt** |
|
813,79
|
-8,00%
|
1,14
|
-45,30%
| Direkt** |
|
822,63
|
-7,00%
|
1,23
|
-41,04%
| Direkt** |
|
831,48
|
-6,00%
|
1,31
|
-36,79%
| Direkt** |
|
840,32
|
-5,00%
|
1,40
|
-32,54%
| Direkt** |
|
849,17
|
-4,00%
|
1,49
|
-28,28%
| Direkt** |
|
858,01
|
-3,00%
|
1,58
|
-24,03%
| Direkt** |
|
866,86
|
-2,00%
|
1,67
|
-19,78%
| Direkt** |
|
875,70
|
-1,00%
|
1,76
|
-15,53%
| Direkt** |
|
884,55
|
0,00%
|
1,85
|
-11,27%
| Direkt** |
|
893,40
|
1,00%
|
1,93
|
-7,02%
| Direkt** |
|
902,24
|
2,00%
|
2,02
|
-2,77%
| Direkt** |
|
911,09
|
3,00%
|
2,11
|
1,48%
| Direkt** |
|
919,93
|
4,00%
|
2,20
|
5,74%
| Derivat** |
|
928,78
|
5,00%
|
2,29
|
9,99%
| Derivat** |
|
937,62
|
6,00%
|
2,38
|
14,24%
| Derivat** |
|
946,47
|
7,00%
|
2,46
|
18,49%
| Derivat** |
|
955,31
|
8,00%
|
2,55
|
22,75%
| Derivat** |
|
964,16
|
9,00%
|
2,64
|
27,00%
| Derivat** |
|
973,00
|
10,00%
|
2,73
|
31,25%
| Derivat** |
|
981,85
|
11,00%
|
2,82
|
35,51%
| Derivat** |
|
990,70
|
12,00%
|
2,91
|
39,76%
| Derivat** |
|
999,54
|
13,00%
|
3,00
|
44,01%
| Derivat** |
|
1.008,39
|
14,00%
|
3,08
|
48,26%
| Derivat** |
|
1.017,23
|
15,00%
|
3,17
|
52,52%
| Derivat** |
|
1.026,08
|
16,00%
|
3,26
|
56,77%
| Derivat** |
|
1.034,92
|
17,00%
|
3,35
|
61,02%
| Derivat** |
|
1.043,77
|
18,00%
|
3,44
|
65,27%
| Derivat** |
|
1.052,61
|
19,00%
|
3,53
|
69,53%
| Derivat** |
|
1.061,46
|
20,00%
|
3,61
|
73,78%
| Derivat** |
|
1.070,31
|
21,00%
|
3,70
|
78,03%
| Derivat** |
|
1.079,15
|
22,00%
|
3,79
|
82,28%
| Derivat** |
|
1.088,00
|
23,00%
|
3,88
|
86,54%
| Derivat** |
|
1.096,84
|
24,00%
|
3,97
|
90,79%
| Derivat** |
|
1.105,69
|
25,00%
|
4,06
|
95,04%
| Derivat** |
|
1.114,53
|
26,00%
|
4,15
|
99,29%
| Derivat** |
|
1.123,38
|
27,00%
|
4,23
|
103,55%
| Derivat** |
|
1.132,22
|
28,00%
|
4,32
|
107,80%
| Derivat** |
|
1.141,07
|
29,00%
|
4,41
|
112,05%
| Derivat** |
|
1.149,91
|
30,00%
|
4,50
|
116,31%
| Derivat** |
|
1.158,76
|
31,00%
|
4,59
|
120,56%
| Derivat** |
|
1.167,61
|
32,00%
|
4,68
|
124,81%
| Derivat** |
|
1.176,45
|
33,00%
|
4,76
|
129,06%
| Derivat** |
|
1.185,30
|
34,00%
|
4,85
|
133,32%
| Derivat** |
|
1.194,14
|
35,00%
|
4,94
|
137,57%
| Derivat** |
|
1.202,99
|
36,00%
|
5,03
|
141,82%
| Derivat** |
|
1.211,83
|
37,00%
|
5,12
|
146,07%
| Derivat** |
|
1.220,68
|
38,00%
|
5,21
|
150,33%
| Derivat** |
|
1.229,52
|
39,00%
|
5,30
|
154,58%
| Derivat** |
|
1.238,37
|
40,00%
|
5,38
|
158,83%
| Derivat** |
|
1.247,22
|
41,00%
|
5,47
|
163,08%
| Derivat** |
|
1.256,06
|
42,00%
|
5,56
|
167,34%
| Derivat** |
|
1.264,91
|
43,00%
|
5,65
|
171,59%
| Derivat** |
|
1.273,75
|
44,00%
|
5,74
|
175,84%
| Derivat** |
|
1.282,60
|
45,00%
|
5,83
|
180,09%
| Derivat** |
|
1.291,44
|
46,00%
|
5,91
|
184,35%
| Derivat** |
|
1.300,29
|
47,00%
|
6,00
|
188,60%
| Derivat** |
|
1.309,13
|
48,00%
|
6,09
|
192,85%
| Derivat** |
|
1.317,98
|
49,00%
|
6,18
|
197,11%
| 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.
