Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
9.358,00
|
-50,00%
|
0,00
|
-100,00%
| Direkt** |
9.545,16
|
-49,00%
|
0,00
|
-100,00%
| Direkt** |
9.732,32
|
-48,00%
|
0,00
|
-100,00%
| Direkt** |
9.919,48
|
-47,00%
|
0,00
|
-100,00%
| Direkt** |
10.106,64
|
-46,00%
|
0,00
|
-100,00%
| Direkt** |
10.293,80
|
-45,00%
|
0,00
|
-100,00%
| Direkt** |
10.480,96
|
-44,00%
|
0,00
|
-100,00%
| Direkt** |
10.668,12
|
-43,00%
|
0,00
|
-100,00%
| Direkt** |
10.855,28
|
-42,00%
|
0,00
|
-100,00%
| Direkt** |
11.042,44
|
-41,00%
|
0,00
|
-100,00%
| Direkt** |
11.229,60
|
-40,00%
|
0,00
|
-100,00%
| Direkt** |
11.416,76
|
-39,00%
|
0,00
|
-100,00%
| Direkt** |
11.603,92
|
-38,00%
|
0,00
|
-100,00%
| Direkt** |
11.791,08
|
-37,00%
|
0,00
|
-100,00%
| Direkt** |
11.978,24
|
-36,00%
|
0,00
|
-100,00%
| Direkt** |
12.165,40
|
-35,00%
|
0,00
|
-100,00%
| Direkt** |
12.352,56
|
-34,00%
|
0,00
|
-100,00%
| Direkt** |
12.539,72
|
-33,00%
|
0,00
|
-100,00%
| Direkt** |
12.726,88
|
-32,00%
|
0,00
|
-100,00%
| Direkt** |
12.914,04
|
-31,00%
|
0,00
|
-100,00%
| Direkt** |
13.101,20
|
-30,00%
|
0,00
|
-100,00%
| Direkt** |
13.288,36
|
-29,00%
|
0,00
|
-100,00%
| Direkt** |
13.475,52
|
-28,00%
|
0,00
|
-100,00%
| Direkt** |
13.662,68
|
-27,00%
|
0,00
|
-100,00%
| Direkt** |
13.849,84
|
-26,00%
|
0,00
|
-100,00%
| Direkt** |
14.037,00
|
-25,00%
|
0,00
|
-100,00%
| Direkt** |
14.224,16
|
-24,00%
|
0,00
|
-100,00%
| Direkt** |
14.411,32
|
-23,00%
|
0,00
|
-100,00%
| Direkt** |
14.598,48
|
-22,00%
|
0,00
|
-100,00%
| Direkt** |
14.785,64
|
-21,00%
|
0,00
|
-100,00%
| Direkt** |
14.972,80
|
-20,00%
|
0,00
|
-100,00%
| Direkt** |
15.159,96
|
-19,00%
|
0,00
|
-100,00%
| Direkt** |
15.347,12
|
-18,00%
|
0,00
|
-100,00%
| Direkt** |
15.534,28
|
-17,00%
|
0,00
|
-100,00%
| Direkt** |
15.721,44
|
-16,00%
|
0,00
|
-100,00%
| Direkt** |
15.908,60
|
-15,00%
|
0,00
|
-100,00%
| Direkt** |
16.095,76
|
-14,00%
|
0,00
|
-100,00%
| Direkt** |
16.282,92
|
-13,00%
|
0,83
|
-96,93%
| Direkt** |
16.470,08
|
-12,00%
|
2,70
|
-89,99%
| Direkt** |
16.657,24
|
-11,00%
|
4,57
|
-83,06%
| Direkt** |
16.844,40
|
-10,00%
|
6,44
|
-76,12%
| Direkt** |
17.031,56
|
-9,00%
|
8,32
|
-69,19%
| Direkt** |
17.218,72
|
-8,00%
|
10,19
|
-62,26%
| Direkt** |
17.405,88
|
-7,00%
|
12,06
|
-55,32%
| Direkt** |
17.593,04
|
-6,00%
|
13,93
|
-48,39%
| Direkt** |
17.780,20
|
-5,00%
|
15,80
|
-41,45%
| Direkt** |
17.967,36
|
-4,00%
|
17,67
|
-34,52%
| Direkt** |
18.154,52
|
-3,00%
|
19,55
|
-27,58%
| Direkt** |
18.341,68
|
-2,00%
|
21,42
|
-20,65%
| Direkt** |
18.528,84
|
-1,00%
|
23,29
|
-13,71%
| Direkt** |
18.716,00
|
0,00%
|
25,16
|
-6,78%
| Direkt** |
18.903,16
|
1,00%
|
27,03
|
0,15%
| Direkt** |
19.090,32
|
2,00%
|
28,90
|
7,09%
| Derivat** |
19.277,48
|
3,00%
|
30,77
|
14,02%
| Derivat** |
19.464,64
|
4,00%
|
32,65
|
20,96%
| Derivat** |
19.651,80
|
5,00%
|
34,52
|
27,89%
| Derivat** |
19.838,96
|
6,00%
|
36,39
|
34,83%
| Derivat** |
20.026,12
|
7,00%
|
38,26
|
41,76%
| Derivat** |
20.213,28
|
8,00%
|
40,13
|
48,70%
| Derivat** |
20.400,44
|
9,00%
|
42,00
|
55,63%
| Derivat** |
20.587,60
|
10,00%
|
43,88
|
62,56%
| Derivat** |
20.774,76
|
11,00%
|
45,75
|
69,50%
| Derivat** |
20.961,92
|
12,00%
|
47,62
|
76,43%
| Derivat** |
21.149,08
|
13,00%
|
49,49
|
83,37%
| Derivat** |
21.336,24
|
14,00%
|
51,36
|
90,30%
| Derivat** |
21.523,40
|
15,00%
|
53,23
|
97,24%
| Derivat** |
21.710,56
|
16,00%
|
55,11
|
104,17%
| Derivat** |
21.897,72
|
17,00%
|
56,98
|
111,10%
| Derivat** |
22.084,88
|
18,00%
|
58,85
|
118,04%
| Derivat** |
22.272,04
|
19,00%
|
60,72
|
124,97%
| Derivat** |
22.459,20
|
20,00%
|
62,59
|
131,91%
| Derivat** |
22.646,36
|
21,00%
|
64,46
|
138,84%
| Derivat** |
22.833,52
|
22,00%
|
66,34
|
145,78%
| Derivat** |
23.020,68
|
23,00%
|
68,21
|
152,71%
| Derivat** |
23.207,84
|
24,00%
|
70,08
|
159,65%
| Derivat** |
23.395,00
|
25,00%
|
71,95
|
166,58%
| Derivat** |
23.582,16
|
26,00%
|
73,82
|
173,51%
| Derivat** |
23.769,32
|
27,00%
|
75,69
|
180,45%
| Derivat** |
23.956,48
|
28,00%
|
77,56
|
187,38%
| Derivat** |
24.143,64
|
29,00%
|
79,44
|
194,32%
| Derivat** |
24.330,80
|
30,00%
|
81,31
|
201,25%
| Derivat** |
24.517,96
|
31,00%
|
83,18
|
208,19%
| Derivat** |
24.705,12
|
32,00%
|
85,05
|
215,12%
| Derivat** |
24.892,28
|
33,00%
|
86,92
|
222,06%
| Derivat** |
25.079,44
|
34,00%
|
88,79
|
228,99%
| Derivat** |
25.266,60
|
35,00%
|
90,67
|
235,92%
| Derivat** |
25.453,76
|
36,00%
|
92,54
|
242,86%
| Derivat** |
25.640,92
|
37,00%
|
94,41
|
249,79%
| Derivat** |
25.828,08
|
38,00%
|
96,28
|
256,73%
| Derivat** |
26.015,24
|
39,00%
|
98,15
|
263,66%
| Derivat** |
26.202,40
|
40,00%
|
100,02
|
270,60%
| Derivat** |
26.389,56
|
41,00%
|
101,90
|
277,53%
| Derivat** |
26.576,72
|
42,00%
|
103,77
|
284,47%
| Derivat** |
26.763,88
|
43,00%
|
105,64
|
291,40%
| Derivat** |
26.951,04
|
44,00%
|
107,51
|
298,33%
| Derivat** |
27.138,20
|
45,00%
|
109,38
|
305,27%
| Derivat** |
27.325,36
|
46,00%
|
111,25
|
312,20%
| Derivat** |
27.512,52
|
47,00%
|
113,13
|
319,14%
| Derivat** |
27.699,68
|
48,00%
|
115,00
|
326,07%
| Derivat** |
27.886,84
|
49,00%
|
116,87
|
333,01%
| Derivat** |
28.074,00
|
50,00%
|
118,74
|
339,94%
| 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.