Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
9.243,50
|
-50,00%
|
93,32
|
9.331.399,56%
| Derivat** |
9.428,37
|
-49,00%
|
91,47
|
9.146.529,57%
| Derivat** |
9.613,24
|
-48,00%
|
89,62
|
8.961.659,57%
| Derivat** |
9.798,11
|
-47,00%
|
87,77
|
8.776.789,58%
| Derivat** |
9.982,98
|
-46,00%
|
85,92
|
8.591.919,59%
| Derivat** |
10.167,85
|
-45,00%
|
84,07
|
8.407.049,60%
| Derivat** |
10.352,72
|
-44,00%
|
82,22
|
8.222.179,61%
| Derivat** |
10.537,59
|
-43,00%
|
80,37
|
8.037.309,62%
| Derivat** |
10.722,46
|
-42,00%
|
78,53
|
7.852.439,63%
| Derivat** |
10.907,33
|
-41,00%
|
76,68
|
7.667.569,64%
| Derivat** |
11.092,20
|
-40,00%
|
74,83
|
7.482.699,64%
| Derivat** |
11.277,07
|
-39,00%
|
72,98
|
7.297.829,65%
| Derivat** |
11.461,94
|
-38,00%
|
71,13
|
7.112.959,66%
| Derivat** |
11.646,81
|
-37,00%
|
69,28
|
6.928.089,67%
| Derivat** |
11.831,68
|
-36,00%
|
67,43
|
6.743.219,68%
| Derivat** |
12.016,55
|
-35,00%
|
65,58
|
6.558.349,69%
| Derivat** |
12.201,42
|
-34,00%
|
63,74
|
6.373.479,70%
| Derivat** |
12.386,29
|
-33,00%
|
61,89
|
6.188.609,71%
| Derivat** |
12.571,16
|
-32,00%
|
60,04
|
6.003.739,71%
| Derivat** |
12.756,03
|
-31,00%
|
58,19
|
5.818.869,72%
| Derivat** |
12.940,90
|
-30,00%
|
56,34
|
5.633.999,73%
| Derivat** |
13.125,77
|
-29,00%
|
54,49
|
5.449.129,74%
| Derivat** |
13.310,64
|
-28,00%
|
52,64
|
5.264.259,75%
| Derivat** |
13.495,51
|
-27,00%
|
50,79
|
5.079.389,76%
| Derivat** |
13.680,38
|
-26,00%
|
48,95
|
4.894.519,77%
| Derivat** |
13.865,25
|
-25,00%
|
47,10
|
4.709.649,78%
| Derivat** |
14.050,12
|
-24,00%
|
45,25
|
4.524.779,79%
| Derivat** |
14.234,99
|
-23,00%
|
43,40
|
4.339.909,79%
| Derivat** |
14.419,86
|
-22,00%
|
41,55
|
4.155.039,80%
| Derivat** |
14.604,73
|
-21,00%
|
39,70
|
3.970.169,81%
| Derivat** |
14.789,60
|
-20,00%
|
37,85
|
3.785.299,82%
| Derivat** |
14.974,47
|
-19,00%
|
36,01
|
3.600.429,83%
| Derivat** |
15.159,34
|
-18,00%
|
34,16
|
3.415.559,84%
| Derivat** |
15.344,21
|
-17,00%
|
32,31
|
3.230.689,85%
| Derivat** |
15.529,08
|
-16,00%
|
30,46
|
3.045.819,86%
| Derivat** |
15.713,95
|
-15,00%
|
28,61
|
2.860.949,86%
| Derivat** |
15.898,82
|
-14,00%
|
26,76
|
2.676.079,87%
| Derivat** |
16.083,69
|
-13,00%
|
24,91
|
2.491.209,88%
| Derivat** |
16.268,56
|
-12,00%
|
23,06
|
2.306.339,89%
| Derivat** |
16.453,43
|
-11,00%
|
21,22
|
2.121.469,90%
| Derivat** |
16.638,30
|
-10,00%
|
19,37
|
1.936.599,91%
| Derivat** |
16.823,17
|
-9,00%
|
17,52
|
1.751.729,92%
| Derivat** |
17.008,04
|
-8,00%
|
15,67
|
1.566.859,93%
| Derivat** |
17.192,91
|
-7,00%
|
13,82
|
1.381.989,93%
| Derivat** |
17.377,78
|
-6,00%
|
11,97
|
1.197.119,94%
| Derivat** |
17.562,65
|
-5,00%
|
10,12
|
1.012.249,95%
| Derivat** |
17.747,52
|
-4,00%
|
8,27
|
827.379,96%
| Derivat** |
17.932,39
|
-3,00%
|
6,43
|
642.509,97%
| Derivat** |
18.117,26
|
-2,00%
|
4,58
|
457.639,98%
| Derivat** |
18.302,13
|
-1,00%
|
2,73
|
272.769,99%
| Derivat** |
18.487,00
|
0,00%
|
0,88
|
87.900,00%
| Derivat** |
18.671,87
|
1,00%
|
0,00
|
-100,00%
| Direkt** |
18.856,74
|
2,00%
|
0,00
|
-100,00%
| Direkt** |
19.041,61
|
3,00%
|
0,00
|
-100,00%
| Direkt** |
19.226,48
|
4,00%
|
0,00
|
-100,00%
| Direkt** |
19.411,35
|
5,00%
|
0,00
|
-100,00%
| Direkt** |
19.596,22
|
6,00%
|
0,00
|
-100,00%
| Direkt** |
19.781,09
|
7,00%
|
0,00
|
-100,00%
| Direkt** |
19.965,96
|
8,00%
|
0,00
|
-100,00%
| Direkt** |
20.150,83
|
9,00%
|
0,00
|
-100,00%
| Direkt** |
20.335,70
|
10,00%
|
0,00
|
-100,00%
| Direkt** |
20.520,57
|
11,00%
|
0,00
|
-100,00%
| Direkt** |
20.705,44
|
12,00%
|
0,00
|
-100,00%
| Direkt** |
20.890,31
|
13,00%
|
0,00
|
-100,00%
| Direkt** |
21.075,18
|
14,00%
|
0,00
|
-100,00%
| Direkt** |
21.260,05
|
15,00%
|
0,00
|
-100,00%
| Direkt** |
21.444,92
|
16,00%
|
0,00
|
-100,00%
| Direkt** |
21.629,79
|
17,00%
|
0,00
|
-100,00%
| Direkt** |
21.814,66
|
18,00%
|
0,00
|
-100,00%
| Direkt** |
21.999,53
|
19,00%
|
0,00
|
-100,00%
| Direkt** |
22.184,40
|
20,00%
|
0,00
|
-100,00%
| Direkt** |
22.369,27
|
21,00%
|
0,00
|
-100,00%
| Direkt** |
22.554,14
|
22,00%
|
0,00
|
-100,00%
| Direkt** |
22.739,01
|
23,00%
|
0,00
|
-100,00%
| Direkt** |
22.923,88
|
24,00%
|
0,00
|
-100,00%
| Direkt** |
23.108,75
|
25,00%
|
0,00
|
-100,00%
| Direkt** |
23.293,62
|
26,00%
|
0,00
|
-100,00%
| Direkt** |
23.478,49
|
27,00%
|
0,00
|
-100,00%
| Direkt** |
23.663,36
|
28,00%
|
0,00
|
-100,00%
| Direkt** |
23.848,23
|
29,00%
|
0,00
|
-100,00%
| Direkt** |
24.033,10
|
30,00%
|
0,00
|
-100,00%
| Direkt** |
24.217,97
|
31,00%
|
0,00
|
-100,00%
| Direkt** |
24.402,84
|
32,00%
|
0,00
|
-100,00%
| Direkt** |
24.587,71
|
33,00%
|
0,00
|
-100,00%
| Direkt** |
24.772,58
|
34,00%
|
0,00
|
-100,00%
| Direkt** |
24.957,45
|
35,00%
|
0,00
|
-100,00%
| Direkt** |
25.142,32
|
36,00%
|
0,00
|
-100,00%
| Direkt** |
25.327,19
|
37,00%
|
0,00
|
-100,00%
| Direkt** |
25.512,06
|
38,00%
|
0,00
|
-100,00%
| Direkt** |
25.696,93
|
39,00%
|
0,00
|
-100,00%
| Direkt** |
25.881,80
|
40,00%
|
0,00
|
-100,00%
| Direkt** |
26.066,67
|
41,00%
|
0,00
|
-100,00%
| Direkt** |
26.251,54
|
42,00%
|
0,00
|
-100,00%
| Direkt** |
26.436,41
|
43,00%
|
0,00
|
-100,00%
| Direkt** |
26.621,28
|
44,00%
|
0,00
|
-100,00%
| Direkt** |
26.806,15
|
45,00%
|
0,00
|
-100,00%
| Direkt** |
26.991,02
|
46,00%
|
0,00
|
-100,00%
| Direkt** |
27.175,89
|
47,00%
|
0,00
|
-100,00%
| Direkt** |
27.360,76
|
48,00%
|
0,00
|
-100,00%
| Direkt** |
27.545,63
|
49,00%
|
0,00
|
-100,00%
| Direkt** |
27.730,50
|
50,00%
|
0,00
|
-100,00%
| Direkt** |
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.