Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
| Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
|
193,21
|
-54,01%
|
0,00
|
-100,00%
| Direkt** |
|
197,08
|
-53,09%
|
0,00
|
-100,00%
| Direkt** |
|
200,94
|
-52,17%
|
0,00
|
-100,00%
| Direkt** |
|
204,81
|
-51,25%
|
0,00
|
-100,00%
| Direkt** |
|
208,67
|
-50,33%
|
0,00
|
-100,00%
| Direkt** |
|
212,53
|
-49,41%
|
0,00
|
-100,00%
| Direkt** |
|
216,40
|
-48,49%
|
0,00
|
-100,00%
| Direkt** |
|
220,26
|
-47,57%
|
0,00
|
-100,00%
| Direkt** |
|
224,13
|
-46,65%
|
0,00
|
-100,00%
| Direkt** |
|
227,99
|
-45,73%
|
0,00
|
-100,00%
| Direkt** |
|
231,85
|
-44,81%
|
0,00
|
-100,00%
| Direkt** |
|
235,72
|
-43,89%
|
0,00
|
-100,00%
| Direkt** |
|
239,58
|
-42,97%
|
0,00
|
-100,00%
| Direkt** |
|
243,45
|
-42,05%
|
0,00
|
-100,00%
| Direkt** |
|
247,31
|
-41,13%
|
0,00
|
-100,00%
| Direkt** |
|
251,18
|
-40,21%
|
0,00
|
-100,00%
| Direkt** |
|
255,04
|
-39,29%
|
0,00
|
-100,00%
| Direkt** |
|
258,90
|
-38,37%
|
0,00
|
-100,00%
| Direkt** |
|
262,77
|
-37,45%
|
0,00
|
-100,00%
| Direkt** |
|
266,63
|
-36,53%
|
0,00
|
-100,00%
| Direkt** |
|
270,50
|
-35,61%
|
0,00
|
-100,00%
| Direkt** |
|
274,36
|
-34,69%
|
0,00
|
-100,00%
| Direkt** |
|
278,23
|
-33,77%
|
0,00
|
-100,00%
| Direkt** |
|
282,09
|
-32,85%
|
0,00
|
-100,00%
| Direkt** |
|
285,95
|
-31,93%
|
0,00
|
-100,00%
| Direkt** |
|
289,82
|
-31,01%
|
0,00
|
-100,00%
| Direkt** |
|
293,68
|
-30,09%
|
0,00
|
-100,00%
| Direkt** |
|
297,55
|
-29,17%
|
0,00
|
-100,00%
| Direkt** |
|
301,41
|
-28,25%
|
0,00
|
-100,00%
| Direkt** |
|
305,28
|
-27,33%
|
0,00
|
-100,00%
| Direkt** |
|
309,14
|
-26,41%
|
0,00
|
-100,00%
| Direkt** |
|
313,00
|
-25,49%
|
0,00
|
-100,00%
| Direkt** |
|
316,87
|
-24,57%
|
0,00
|
-100,00%
| Direkt** |
|
320,73
|
-23,65%
|
0,00
|
-100,00%
| Direkt** |
|
324,60
|
-22,73%
|
0,00
|
-100,00%
| Direkt** |
|
328,46
|
-21,81%
|
0,00
|
-100,00%
| Direkt** |
|
332,33
|
-20,89%
|
0,00
|
-100,00%
| Direkt** |
|
336,19
|
-19,97%
|
0,00
|
-100,00%
| Direkt** |
|
340,05
|
-19,05%
|
0,00
|
-100,00%
| Direkt** |
|
343,92
|
-18,13%
|
0,00
|
-100,00%
| Direkt** |
|
347,78
|
-17,21%
|
0,00
|
-100,00%
| Direkt** |
|
351,65
|
-16,29%
|
0,00
|
-100,00%
| Direkt** |
|
355,51
|
-15,38%
|
0,00
|
-100,00%
| Direkt** |
|
359,38
|
-14,46%
|
0,00
|
-100,00%
| Direkt** |
|
363,24
|
-13,54%
|
0,00
|
-100,00%
| Direkt** |
|
367,10
|
-12,62%
|
0,00
|
-100,00%
| Direkt** |
|
370,97
|
-11,70%
|
0,00
|
-100,00%
| Direkt** |
|
374,83
|
-10,78%
|
0,00
|
-100,00%
| Direkt** |
|
378,70
|
-9,86%
|
0,00
|
-100,00%
| Direkt** |
|
382,56
|
-8,94%
|
0,00
|
-100,00%
| Direkt** |
|
386,42
|
-8,02%
|
0,00
|
-100,00%
| Direkt** |
|
390,29
|
-7,10%
|
0,00
|
-100,00%
| Direkt** |
|
394,15
|
-6,18%
|
0,00
|
-100,00%
| Direkt** |
|
398,02
|
-5,26%
|
0,00
|
-100,00%
| Direkt** |
|
401,88
|
-4,34%
|
0,00
|
-100,00%
| Direkt** |
|
405,75
|
-3,42%
|
0,00
|
-100,00%
| Direkt** |
|
409,61
|
-2,50%
|
0,00
|
-100,00%
| Direkt** |
|
413,47
|
-1,58%
|
0,00
|
-100,00%
| Direkt** |
|
417,34
|
-0,66%
|
0,00
|
-100,00%
| Direkt** |
|
420,10
|
0,00%
|
0,01
|
-99,74%
| Direkt** |
|
421,20
|
0,26%
|
0,11
|
-96,91%
| Direkt** |
|
425,07
|
1,18%
|
0,47
|
-86,98%
| Direkt** |
|
428,93
|
2,10%
|
0,82
|
-77,05%
| Direkt** |
|
432,80
|
3,02%
|
1,18
|
-67,12%
| Direkt** |
|
436,66
|
3,94%
|
1,53
|
-57,19%
| Direkt** |
|
440,52
|
4,86%
|
1,89
|
-47,26%
| Direkt** |
|
444,39
|
5,78%
|
2,24
|
-37,34%
| Direkt** |
|
448,25
|
6,70%
|
2,60
|
-27,41%
| Direkt** |
|
452,12
|
7,62%
|
2,95
|
-17,48%
| Direkt** |
|
455,98
|
8,54%
|
3,31
|
-7,55%
| Direkt** |
|
459,85
|
9,46%
|
3,67
|
2,38%
| Direkt** |
|
463,71
|
10,38%
|
4,02
|
12,31%
| Derivat** |
|
467,57
|
11,30%
|
4,38
|
22,24%
| Derivat** |
|
471,44
|
12,22%
|
4,73
|
32,16%
| Derivat** |
|
475,30
|
13,14%
|
5,09
|
42,09%
| Derivat** |
|
479,17
|
14,06%
|
5,44
|
52,02%
| Derivat** |
|
483,03
|
14,98%
|
5,80
|
61,95%
| Derivat** |
|
486,90
|
15,90%
|
6,15
|
71,88%
| Derivat** |
|
490,76
|
16,82%
|
6,51
|
81,81%
| Derivat** |
|
494,62
|
17,74%
|
6,86
|
91,74%
| Derivat** |
|
498,49
|
18,66%
|
7,22
|
101,67%
| Derivat** |
|
502,35
|
19,58%
|
7,58
|
111,59%
| Derivat** |
|
506,22
|
20,50%
|
7,93
|
121,52%
| Derivat** |
|
510,08
|
21,42%
|
8,29
|
131,45%
| Derivat** |
|
513,95
|
22,34%
|
8,64
|
141,38%
| Derivat** |
|
517,81
|
23,26%
|
9,00
|
151,31%
| Derivat** |
|
521,67
|
24,18%
|
9,35
|
161,24%
| Derivat** |
|
525,54
|
25,10%
|
9,71
|
171,17%
| Derivat** |
|
529,40
|
26,02%
|
10,06
|
181,10%
| Derivat** |
|
533,27
|
26,94%
|
10,42
|
191,02%
| Derivat** |
|
537,13
|
27,86%
|
10,77
|
200,95%
| Derivat** |
|
540,99
|
28,78%
|
11,13
|
210,88%
| Derivat** |
|
544,86
|
29,70%
|
11,49
|
220,81%
| Derivat** |
|
548,72
|
30,62%
|
11,84
|
230,74%
| Derivat** |
|
552,59
|
31,54%
|
12,20
|
240,67%
| Derivat** |
|
556,45
|
32,46%
|
12,55
|
250,60%
| Derivat** |
|
560,32
|
33,38%
|
12,91
|
260,53%
| Derivat** |
|
564,18
|
34,30%
|
13,26
|
270,45%
| Derivat** |
|
568,04
|
35,22%
|
13,62
|
280,38%
| Derivat** |
|
571,91
|
36,14%
|
13,97
|
290,31%
| Derivat** |
|
575,77
|
37,06%
|
14,33
|
300,24%
| Derivat** |
|
579,64
|
37,98%
|
14,68
|
310,17%
| 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.
