Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
8.541,08
|
-53,92%
|
0,00
|
-100,00%
| Direkt** |
8.711,91
|
-53,00%
|
0,00
|
-100,00%
| Direkt** |
8.882,73
|
-52,07%
|
0,00
|
-100,00%
| Direkt** |
9.053,55
|
-51,15%
|
0,00
|
-100,00%
| Direkt** |
9.224,37
|
-50,23%
|
0,00
|
-100,00%
| Direkt** |
9.395,19
|
-49,31%
|
0,00
|
-100,00%
| Direkt** |
9.566,01
|
-48,39%
|
0,00
|
-100,00%
| Direkt** |
9.736,84
|
-47,47%
|
0,00
|
-100,00%
| Direkt** |
9.907,66
|
-46,54%
|
0,00
|
-100,00%
| Direkt** |
10.078,48
|
-45,62%
|
0,00
|
-100,00%
| Direkt** |
10.249,30
|
-44,70%
|
0,00
|
-100,00%
| Direkt** |
10.420,12
|
-43,78%
|
0,00
|
-100,00%
| Direkt** |
10.590,94
|
-42,86%
|
0,00
|
-100,00%
| Direkt** |
10.761,77
|
-41,94%
|
0,00
|
-100,00%
| Direkt** |
10.932,59
|
-41,01%
|
0,00
|
-100,00%
| Direkt** |
11.103,41
|
-40,09%
|
0,00
|
-100,00%
| Direkt** |
11.274,23
|
-39,17%
|
0,68
|
-99,08%
| Direkt** |
11.445,05
|
-38,25%
|
2,26
|
-96,95%
| Direkt** |
11.615,88
|
-37,33%
|
3,83
|
-94,83%
| Direkt** |
11.786,70
|
-36,41%
|
5,41
|
-92,70%
| Direkt** |
11.957,52
|
-35,48%
|
6,98
|
-90,57%
| Direkt** |
12.128,34
|
-34,56%
|
8,56
|
-88,45%
| Direkt** |
12.299,16
|
-33,64%
|
10,13
|
-86,32%
| Direkt** |
12.469,98
|
-32,72%
|
11,70
|
-84,20%
| Direkt** |
12.640,81
|
-31,80%
|
13,28
|
-82,07%
| Direkt** |
12.811,63
|
-30,88%
|
14,85
|
-79,95%
| Direkt** |
12.982,45
|
-29,95%
|
16,43
|
-77,82%
| Direkt** |
13.153,27
|
-29,03%
|
18,00
|
-75,70%
| Direkt** |
13.324,09
|
-28,11%
|
19,58
|
-73,57%
| Direkt** |
13.494,91
|
-27,19%
|
21,15
|
-71,44%
| Direkt** |
13.665,74
|
-26,27%
|
22,73
|
-69,32%
| Direkt** |
13.836,56
|
-25,35%
|
24,30
|
-67,19%
| Direkt** |
14.007,38
|
-24,42%
|
25,87
|
-65,07%
| Direkt** |
14.178,20
|
-23,50%
|
27,45
|
-62,94%
| Direkt** |
14.349,02
|
-22,58%
|
29,02
|
-60,82%
| Direkt** |
14.519,84
|
-21,66%
|
30,60
|
-58,69%
| Direkt** |
14.690,67
|
-20,74%
|
32,17
|
-56,57%
| Direkt** |
14.861,49
|
-19,82%
|
33,75
|
-54,44%
| Direkt** |
15.032,31
|
-18,89%
|
35,32
|
-52,31%
| Direkt** |
15.203,13
|
-17,97%
|
36,90
|
-50,19%
| Direkt** |
15.373,95
|
-17,05%
|
38,47
|
-48,06%
| Direkt** |
15.544,77
|
-16,13%
|
40,04
|
-45,94%
| Direkt** |
15.715,60
|
-15,21%
|
41,62
|
-43,81%
| Direkt** |
15.886,42
|
-14,29%
|
43,19
|
-41,69%
| Direkt** |
16.057,24
|
-13,36%
|
44,77
|
-39,56%
| Direkt** |
16.228,06
|
-12,44%
|
46,34
|
-37,44%
| Direkt** |
16.398,88
|
-11,52%
|
47,92
|
-35,31%
| Direkt** |
16.569,70
|
-10,60%
|
49,49
|
-33,18%
| Direkt** |
16.740,53
|
-9,68%
|
51,06
|
-31,06%
| Direkt** |
16.911,35
|
-8,76%
|
52,64
|
-28,93%
| Direkt** |
17.082,17
|
-7,83%
|
54,21
|
-26,81%
| Direkt** |
17.252,99
|
-6,91%
|
55,79
|
-24,68%
| Direkt** |
17.423,81
|
-5,99%
|
57,36
|
-22,56%
| Direkt** |
17.594,63
|
-5,07%
|
58,94
|
-20,43%
| Direkt** |
17.765,46
|
-4,15%
|
60,51
|
-18,31%
| Direkt** |
17.936,28
|
-3,23%
|
62,09
|
-16,18%
| Direkt** |
18.107,10
|
-2,30%
|
63,66
|
-14,05%
| Direkt** |
18.277,92
|
-1,38%
|
65,23
|
-11,93%
| Direkt** |
18.448,74
|
-0,46%
|
66,81
|
-9,80%
| Direkt** |
18.534,15
|
0,00%
|
67,60
|
-8,74%
| Direkt** |
18.619,56
|
0,46%
|
68,38
|
-7,68%
| Direkt** |
18.790,39
|
1,38%
|
69,96
|
-5,55%
| Direkt** |
18.961,21
|
2,30%
|
71,53
|
-3,43%
| Direkt** |
19.132,03
|
3,23%
|
73,11
|
-1,30%
| Direkt** |
19.302,85
|
4,15%
|
74,68
|
0,82%
| Direkt** |
19.473,67
|
5,07%
|
76,26
|
2,95%
| Direkt** |
19.644,49
|
5,99%
|
77,83
|
5,08%
| Direkt** |
19.815,32
|
6,91%
|
79,40
|
7,20%
| Derivat** |
19.986,14
|
7,83%
|
80,98
|
9,33%
| Derivat** |
20.156,96
|
8,76%
|
82,55
|
11,45%
| Derivat** |
20.327,78
|
9,68%
|
84,13
|
13,58%
| Derivat** |
20.498,60
|
10,60%
|
85,70
|
15,70%
| Derivat** |
20.669,42
|
11,52%
|
87,28
|
17,83%
| Derivat** |
20.840,25
|
12,44%
|
88,85
|
19,95%
| Derivat** |
21.011,07
|
13,36%
|
90,42
|
22,08%
| Derivat** |
21.181,89
|
14,29%
|
92,00
|
24,21%
| Derivat** |
21.352,71
|
15,21%
|
93,57
|
26,33%
| Derivat** |
21.523,53
|
16,13%
|
95,15
|
28,46%
| Derivat** |
21.694,35
|
17,05%
|
96,72
|
30,58%
| Derivat** |
21.865,18
|
17,97%
|
98,30
|
32,71%
| Derivat** |
22.036,00
|
18,89%
|
99,87
|
34,83%
| Derivat** |
22.206,82
|
19,82%
|
101,45
|
36,96%
| Derivat** |
22.377,64
|
20,74%
|
103,02
|
39,08%
| Derivat** |
22.548,46
|
21,66%
|
104,59
|
41,21%
| Derivat** |
22.719,29
|
22,58%
|
106,17
|
43,34%
| Derivat** |
22.890,11
|
23,50%
|
107,74
|
45,46%
| Derivat** |
23.060,93
|
24,42%
|
109,32
|
47,59%
| Derivat** |
23.231,75
|
25,35%
|
110,89
|
49,71%
| Derivat** |
23.402,57
|
26,27%
|
112,47
|
51,84%
| Derivat** |
23.573,39
|
27,19%
|
114,04
|
53,96%
| Derivat** |
23.744,22
|
28,11%
|
115,61
|
56,09%
| Derivat** |
23.915,04
|
29,03%
|
117,19
|
58,21%
| Derivat** |
24.085,86
|
29,95%
|
118,76
|
60,34%
| Derivat** |
24.256,68
|
30,88%
|
120,34
|
62,47%
| Derivat** |
24.427,50
|
31,80%
|
121,91
|
64,59%
| Derivat** |
24.598,32
|
32,72%
|
123,49
|
66,72%
| Derivat** |
24.769,15
|
33,64%
|
125,06
|
68,84%
| Derivat** |
24.939,97
|
34,56%
|
126,64
|
70,97%
| Derivat** |
25.110,79
|
35,48%
|
128,21
|
73,09%
| Derivat** |
25.281,61
|
36,41%
|
129,78
|
75,22%
| Derivat** |
25.452,43
|
37,33%
|
131,36
|
77,34%
| Derivat** |
25.623,25
|
38,25%
|
132,93
|
79,47%
| 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.