Auszahlungsprofil bei Fälligkeit
Anzahl in der Tabelle gezeigter Datenpunkte:
In Tabelle angezeigte Bandbreite:
Szenario-Basiswert | Entw. Basiswert | Auszahlung Derivat | Rendite Derivat | Vorteil** |
4,45
|
-99,60%
|
0,01
|
-100,00%
| Direkt** |
4,68
|
-99,58%
|
0,01
|
-100,00%
| Direkt** |
508,75
|
-53,92%
|
180,50
|
-54,90%
| Direkt** |
518,92
|
-53,00%
|
184,25
|
-53,96%
| Direkt** |
529,10
|
-52,07%
|
188,00
|
-53,02%
| Direkt** |
539,27
|
-51,15%
|
191,75
|
-52,09%
| Direkt** |
549,45
|
-50,23%
|
195,51
|
-51,15%
| Direkt** |
559,62
|
-49,31%
|
199,26
|
-50,21%
| Direkt** |
569,80
|
-48,39%
|
203,01
|
-49,27%
| Direkt** |
579,97
|
-47,47%
|
206,76
|
-48,34%
| Direkt** |
590,15
|
-46,54%
|
210,51
|
-47,40%
| Direkt** |
600,32
|
-45,62%
|
214,26
|
-46,46%
| Direkt** |
610,50
|
-44,70%
|
218,01
|
-45,53%
| Direkt** |
620,67
|
-43,78%
|
221,76
|
-44,59%
| Direkt** |
630,85
|
-42,86%
|
225,51
|
-43,65%
| Direkt** |
641,02
|
-41,94%
|
229,27
|
-42,71%
| Direkt** |
651,20
|
-41,01%
|
233,02
|
-41,78%
| Direkt** |
661,37
|
-40,09%
|
236,77
|
-40,84%
| Direkt** |
671,55
|
-39,17%
|
240,52
|
-39,90%
| Direkt** |
681,72
|
-38,25%
|
244,27
|
-38,96%
| Direkt** |
691,90
|
-37,33%
|
248,02
|
-38,03%
| Direkt** |
702,07
|
-36,41%
|
251,77
|
-37,09%
| Direkt** |
712,25
|
-35,48%
|
255,52
|
-36,15%
| Direkt** |
722,42
|
-34,56%
|
259,28
|
-35,22%
| Direkt** |
732,60
|
-33,64%
|
263,03
|
-34,28%
| Direkt** |
742,77
|
-32,72%
|
266,78
|
-33,34%
| Direkt** |
752,95
|
-31,80%
|
270,53
|
-32,40%
| Direkt** |
763,12
|
-30,88%
|
274,28
|
-31,47%
| Direkt** |
773,30
|
-29,95%
|
278,03
|
-30,53%
| Direkt** |
783,47
|
-29,03%
|
281,78
|
-29,59%
| Direkt** |
793,65
|
-28,11%
|
285,53
|
-28,65%
| Direkt** |
803,82
|
-27,19%
|
289,28
|
-27,72%
| Direkt** |
814,00
|
-26,27%
|
293,04
|
-26,78%
| Direkt** |
824,17
|
-25,35%
|
296,79
|
-25,84%
| Direkt** |
834,35
|
-24,42%
|
300,54
|
-24,90%
| Direkt** |
844,52
|
-23,50%
|
304,29
|
-23,97%
| Direkt** |
854,70
|
-22,58%
|
308,04
|
-23,03%
| Direkt** |
864,87
|
-21,66%
|
311,79
|
-22,09%
| Direkt** |
875,05
|
-20,74%
|
315,54
|
-21,16%
| Direkt** |
885,22
|
-19,82%
|
319,29
|
-20,22%
| Direkt** |
895,40
|
-18,89%
|
323,04
|
-19,28%
| Direkt** |
905,57
|
-17,97%
|
326,80
|
-18,34%
| Direkt** |
915,75
|
-17,05%
|
330,55
|
-17,41%
| Direkt** |
925,92
|
-16,13%
|
334,30
|
-16,47%
| Direkt** |
936,10
|
-15,21%
|
338,05
|
-15,53%
| Direkt** |
946,27
|
-14,29%
|
341,80
|
-14,59%
| Direkt** |
956,45
|
-13,36%
|
345,55
|
-13,66%
| Direkt** |
966,62
|
-12,44%
|
349,30
|
-12,72%
| Direkt** |
976,80
|
-11,52%
|
353,05
|
-11,78%
| Direkt** |
986,97
|
-10,60%
|
356,81
|
-10,85%
| Direkt** |
997,15
|
-9,68%
|
360,56
|
-9,91%
| Direkt** |
1.007,32
|
-8,76%
|
364,31
|
-8,97%
| Direkt** |
1.017,50
|
-7,83%
|
368,06
|
-8,03%
| Direkt** |
1.027,67
|
-6,91%
|
371,81
|
-7,10%
| Direkt** |
1.037,85
|
-5,99%
|
375,56
|
-6,16%
| Direkt** |
1.048,02
|
-5,07%
|
379,31
|
-5,22%
| Direkt** |
1.058,20
|
-4,15%
|
383,06
|
-4,28%
| Direkt** |
1.068,37
|
-3,23%
|
386,81
|
-3,35%
| Direkt** |
1.078,55
|
-2,30%
|
390,57
|
-2,41%
| Direkt** |
1.088,72
|
-1,38%
|
394,32
|
-1,47%
| Direkt** |
1.098,90
|
-0,46%
|
398,07
|
-0,54%
| Direkt** |
1.103,99
|
0,00%
|
399,94
|
-0,07%
| Direkt** |
1.109,07
|
0,46%
|
401,82
|
0,40%
| Direkt** |
1.119,25
|
1,38%
|
405,57
|
1,34%
| Direkt** |
1.129,42
|
2,30%
|
409,32
|
2,28%
| Direkt** |
1.139,60
|
3,23%
|
413,07
|
3,21%
| Direkt** |
1.149,77
|
4,15%
|
416,82
|
4,15%
| Derivat** |
1.159,95
|
5,07%
|
420,57
|
5,09%
| Derivat** |
1.170,12
|
5,99%
|
424,33
|
6,03%
| Derivat** |
1.180,30
|
6,91%
|
428,08
|
6,96%
| Derivat** |
1.190,47
|
7,83%
|
431,83
|
7,90%
| Derivat** |
1.200,65
|
8,76%
|
435,58
|
8,84%
| Derivat** |
1.210,82
|
9,68%
|
439,33
|
9,77%
| Derivat** |
1.221,00
|
10,60%
|
443,08
|
10,71%
| Derivat** |
1.231,17
|
11,52%
|
446,83
|
11,65%
| Derivat** |
1.241,35
|
12,44%
|
450,58
|
12,59%
| Derivat** |
1.251,52
|
13,36%
|
454,34
|
13,52%
| Derivat** |
1.261,70
|
14,29%
|
458,09
|
14,46%
| Derivat** |
1.271,87
|
15,21%
|
461,84
|
15,40%
| Derivat** |
1.282,05
|
16,13%
|
465,59
|
16,34%
| Derivat** |
1.292,22
|
17,05%
|
469,34
|
17,27%
| Derivat** |
1.302,40
|
17,97%
|
473,09
|
18,21%
| Derivat** |
1.312,57
|
18,89%
|
476,84
|
19,15%
| Derivat** |
1.322,75
|
19,82%
|
480,59
|
20,09%
| Derivat** |
1.332,92
|
20,74%
|
484,34
|
21,02%
| Derivat** |
1.343,10
|
21,66%
|
488,10
|
21,96%
| Derivat** |
1.353,27
|
22,58%
|
491,85
|
22,90%
| Derivat** |
1.363,45
|
23,50%
|
495,60
|
23,83%
| Derivat** |
1.373,62
|
24,42%
|
499,35
|
24,77%
| Derivat** |
1.383,80
|
25,35%
|
503,10
|
25,71%
| Derivat** |
1.393,97
|
26,27%
|
506,85
|
26,65%
| Derivat** |
1.404,15
|
27,19%
|
510,60
|
27,58%
| Derivat** |
1.414,32
|
28,11%
|
514,35
|
28,52%
| Derivat** |
1.424,50
|
29,03%
|
518,10
|
29,46%
| Derivat** |
1.434,67
|
29,95%
|
521,86
|
30,40%
| Derivat** |
1.444,85
|
30,88%
|
525,61
|
31,33%
| Derivat** |
1.455,02
|
31,80%
|
529,36
|
32,27%
| Derivat** |
1.465,20
|
32,72%
|
533,11
|
33,21%
| Derivat** |
1.475,37
|
33,64%
|
536,86
|
34,14%
| Derivat** |
1.485,55
|
34,56%
|
540,61
|
35,08%
| Derivat** |
1.495,72
|
35,48%
|
544,36
|
36,02%
| Derivat** |
1.505,90
|
36,41%
|
548,11
|
36,96%
| Derivat** |
1.516,07
|
37,33%
|
551,87
|
37,89%
| Derivat** |
1.526,25
|
38,25%
|
555,62
|
38,83%
| 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.