Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
19,62
|
-50,00%
|
0,00
|
-100,00%
| Direkt** |
|
20,01
|
-49,00%
|
0,00
|
-100,00%
| Direkt** |
|
20,40
|
-48,00%
|
0,00
|
-100,00%
| Direkt** |
|
20,79
|
-47,00%
|
0,00
|
-100,00%
| Direkt** |
|
21,19
|
-46,00%
|
0,00
|
-100,00%
| Direkt** |
|
21,58
|
-45,00%
|
0,00
|
-100,00%
| Direkt** |
|
21,97
|
-44,00%
|
0,00
|
-100,00%
| Direkt** |
|
22,36
|
-43,00%
|
0,00
|
-100,00%
| Direkt** |
|
22,76
|
-42,00%
|
0,00
|
-100,00%
| Direkt** |
|
23,15
|
-41,00%
|
0,00
|
-100,00%
| Direkt** |
|
23,54
|
-40,00%
|
0,00
|
-100,00%
| Direkt** |
|
23,93
|
-39,00%
|
0,00
|
-100,00%
| Direkt** |
|
24,33
|
-38,00%
|
0,03
|
-97,96%
| Direkt** |
|
24,72
|
-37,00%
|
0,07
|
-95,51%
| Direkt** |
|
25,11
|
-36,00%
|
0,11
|
-93,06%
| Direkt** |
|
25,50
|
-35,00%
|
0,15
|
-90,61%
| Direkt** |
|
25,90
|
-34,00%
|
0,19
|
-88,16%
| Direkt** |
|
26,29
|
-33,00%
|
0,23
|
-85,70%
| Direkt** |
|
26,68
|
-32,00%
|
0,27
|
-83,25%
| Direkt** |
|
27,07
|
-31,00%
|
0,31
|
-80,80%
| Direkt** |
|
27,46
|
-30,00%
|
0,35
|
-78,35%
| Direkt** |
|
27,86
|
-29,00%
|
0,39
|
-75,89%
| Direkt** |
|
28,25
|
-28,00%
|
0,42
|
-73,44%
| Direkt** |
|
28,64
|
-27,00%
|
0,46
|
-70,99%
| Direkt** |
|
29,03
|
-26,00%
|
0,50
|
-68,54%
| Direkt** |
|
29,43
|
-25,00%
|
0,54
|
-66,09%
| Direkt** |
|
29,82
|
-24,00%
|
0,58
|
-63,63%
| Direkt** |
|
30,21
|
-23,00%
|
0,62
|
-61,18%
| Direkt** |
|
30,60
|
-22,00%
|
0,66
|
-58,73%
| Direkt** |
|
31,00
|
-21,00%
|
0,70
|
-56,28%
| Direkt** |
|
31,39
|
-20,00%
|
0,74
|
-53,82%
| Direkt** |
|
31,78
|
-19,00%
|
0,78
|
-51,37%
| Direkt** |
|
32,17
|
-18,00%
|
0,82
|
-48,92%
| Direkt** |
|
32,57
|
-17,00%
|
0,86
|
-46,47%
| Direkt** |
|
32,96
|
-16,00%
|
0,90
|
-44,02%
| Direkt** |
|
33,35
|
-15,00%
|
0,93
|
-41,56%
| Direkt** |
|
33,74
|
-14,00%
|
0,97
|
-39,11%
| Direkt** |
|
34,13
|
-13,00%
|
1,01
|
-36,66%
| Direkt** |
|
34,53
|
-12,00%
|
1,05
|
-34,21%
| Direkt** |
|
34,92
|
-11,00%
|
1,09
|
-31,76%
| Direkt** |
|
35,31
|
-10,00%
|
1,13
|
-29,30%
| Direkt** |
|
35,70
|
-9,00%
|
1,17
|
-26,85%
| Direkt** |
|
36,10
|
-8,00%
|
1,21
|
-24,40%
| Direkt** |
|
36,49
|
-7,00%
|
1,25
|
-21,95%
| Direkt** |
|
36,88
|
-6,00%
|
1,29
|
-19,49%
| Direkt** |
|
37,27
|
-5,00%
|
1,33
|
-17,04%
| Direkt** |
|
37,67
|
-4,00%
|
1,37
|
-14,59%
| Direkt** |
|
38,06
|
-3,00%
|
1,41
|
-12,14%
| Direkt** |
|
38,45
|
-2,00%
|
1,45
|
-9,69%
| Direkt** |
|
38,84
|
-1,00%
|
1,48
|
-7,23%
| Direkt** |
|
39,24
|
0,00%
|
1,52
|
-4,78%
| Direkt** |
|
39,63
|
1,00%
|
1,56
|
-2,33%
| Direkt** |
|
40,02
|
2,00%
|
1,60
|
0,12%
| Direkt** |
|
40,41
|
3,00%
|
1,64
|
2,58%
| Direkt** |
|
40,80
|
4,00%
|
1,68
|
5,03%
| Derivat** |
|
41,20
|
5,00%
|
1,72
|
7,48%
| Derivat** |
|
41,59
|
6,00%
|
1,76
|
9,93%
| Derivat** |
|
41,98
|
7,00%
|
1,80
|
12,38%
| Derivat** |
|
42,37
|
8,00%
|
1,84
|
14,84%
| Derivat** |
|
42,77
|
9,00%
|
1,88
|
17,29%
| Derivat** |
|
43,16
|
10,00%
|
1,92
|
19,74%
| Derivat** |
|
43,55
|
11,00%
|
1,96
|
22,19%
| Derivat** |
|
43,94
|
12,00%
|
1,99
|
24,65%
| Derivat** |
|
44,34
|
13,00%
|
2,03
|
27,10%
| Derivat** |
|
44,73
|
14,00%
|
2,07
|
29,55%
| Derivat** |
|
45,12
|
15,00%
|
2,11
|
32,00%
| Derivat** |
|
45,51
|
16,00%
|
2,15
|
34,45%
| Derivat** |
|
45,90
|
17,00%
|
2,19
|
36,91%
| Derivat** |
|
46,30
|
18,00%
|
2,23
|
39,36%
| Derivat** |
|
46,69
|
19,00%
|
2,27
|
41,81%
| Derivat** |
|
47,08
|
20,00%
|
2,31
|
44,26%
| Derivat** |
|
47,47
|
21,00%
|
2,35
|
46,71%
| Derivat** |
|
47,87
|
22,00%
|
2,39
|
49,17%
| Derivat** |
|
48,26
|
23,00%
|
2,43
|
51,62%
| Derivat** |
|
48,65
|
24,00%
|
2,47
|
54,07%
| Derivat** |
|
49,04
|
25,00%
|
2,50
|
56,52%
| Derivat** |
|
49,44
|
26,00%
|
2,54
|
58,98%
| Derivat** |
|
49,83
|
27,00%
|
2,58
|
61,43%
| Derivat** |
|
50,22
|
28,00%
|
2,62
|
63,88%
| Derivat** |
|
50,61
|
29,00%
|
2,66
|
66,33%
| Derivat** |
|
51,01
|
30,00%
|
2,70
|
68,78%
| Derivat** |
|
51,40
|
31,00%
|
2,74
|
71,24%
| Derivat** |
|
51,79
|
32,00%
|
2,78
|
73,69%
| Derivat** |
|
52,18
|
33,00%
|
2,82
|
76,14%
| Derivat** |
|
52,57
|
34,00%
|
2,86
|
78,59%
| Derivat** |
|
52,97
|
35,00%
|
2,90
|
81,05%
| Derivat** |
|
53,36
|
36,00%
|
2,94
|
83,50%
| Derivat** |
|
53,75
|
37,00%
|
2,98
|
85,95%
| Derivat** |
|
54,14
|
38,00%
|
3,01
|
88,40%
| Derivat** |
|
54,54
|
39,00%
|
3,05
|
90,85%
| Derivat** |
|
54,93
|
40,00%
|
3,09
|
93,31%
| Derivat** |
|
55,32
|
41,00%
|
3,13
|
95,76%
| Derivat** |
|
55,71
|
42,00%
|
3,17
|
98,21%
| Derivat** |
|
56,11
|
43,00%
|
3,21
|
100,66%
| Derivat** |
|
56,50
|
44,00%
|
3,25
|
103,12%
| Derivat** |
|
56,89
|
45,00%
|
3,29
|
105,57%
| Derivat** |
|
57,28
|
46,00%
|
3,33
|
108,02%
| Derivat** |
|
57,68
|
47,00%
|
3,37
|
110,47%
| Derivat** |
|
58,07
|
48,00%
|
3,41
|
112,92%
| Derivat** |
|
58,46
|
49,00%
|
3,45
|
115,38%
| Derivat** |
|
58,85
|
50,00%
|
3,49
|
117,83%
| 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.
