Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 16.0% rise |
2d | $57.80 Now -9.7% |
$56.64 $54.91 |
$55.82 | 40 | $3,275.16 |
$+1,226.76
(+37.5%) Black-Scholes |
28d In Profit +6.5% to BE |
| #2 | 2026-02-27 3.6% rise |
7d | $53.57 Now -2.6% |
$52.50 $50.89 |
$51.74 | 43 | $3,277.00 |
$+267.03
(+8.1%) Black-Scholes |
23d Below BE -0.9% to BE |
| #3 | 2026-02-25 1.7% rise |
9d | $51.37 Now +1.6% |
$50.34 $48.80 |
$49.61 | 45 | $3,279.83 |
$-353.66
(-10.8%) Black-Scholes |
21d Below BE -5.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 2.2% rise |
4d | $230.38 Now -10.4% |
$225.77 $218.86 |
$222.50 | 10 | $3,267.63 |
$+1,348.20
(+41.3%) Black-Scholes |
26d In Profit +7.2% to BE |
| #2 | 2026-02-24 3.4% rise |
10d | $235.17 Now -12.2% |
$230.47 $223.41 |
$227.13 | 9 | $3,004.84 |
$+1,574.78
(+52.4%) Black-Scholes |
20d In Profit +9.1% to BE |
| #3 | 2026-02-17 4.0% rise |
17d | $233.46 Now -11.6% |
$228.79 $221.79 |
$225.48 | 10 | $3,310.34 |
$+1,875.51
(+56.7%) Black-Scholes |
13d In Profit +8.5% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 18.4% rise |
1d | $29.79 Now -3.0% |
$29.19 $28.30 |
$28.77 | 79 | $3,316.65 |
$+370.68
(+11.2%) Black-Scholes |
29d Below BE -0.5% to BE |
| #2 | 2026-03-03 2.8% rise |
3d | $25.00 Now +15.6% |
$24.50 $23.75 |
$24.15 | 94 | $3,326.63 |
$-1,759.91
(-52.9%) Black-Scholes |
27d Below BE -19.7% to BE |
| #3 | 2026-02-24 3.2% rise |
10d | $24.94 Now +15.9% |
$24.44 $23.69 |
$24.09 | 94 | $3,325.54 |
$-2,078.27
(-62.5%) Black-Scholes |
20d Below BE -20.0% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 3.7% rise |
1d | $161.96 Now +1.0% |
$158.72 $153.86 |
$156.43 | 14 | $3,203.54 |
$-137.58
(-4.3%) Black-Scholes |
29d Below BE -4.6% to BE |
| #2 | 2026-03-03 4.1% rise |
3d | $154.67 Now +5.8% |
$151.58 $146.94 |
$149.40 | 15 | $3,277.38 |
$-756.09
(-23.1%) Black-Scholes |
27d Below BE -9.5% to BE |
| #3 | 2026-02-26 7.5% rise |
8d | $167.36 Now -2.2% |
$164.01 $158.99 |
$161.65 | 14 | $3,308.93 |
$+222.36
(+6.7%) Black-Scholes |
22d Below BE -1.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 1.8% rise |
1d | $56.63 Now -2.8% |
$55.50 $53.80 |
$54.70 | 41 | $3,267.66 |
$+358.49
(+11.0%) Black-Scholes |
29d Below BE -0.6% to BE |
| #2 | 2026-02-26 3.3% rise |
8d | $55.18 Now -0.3% |
$54.08 $52.42 |
$53.30 | 42 | $3,268.43 |
$-67.53
(-2.1%) Black-Scholes |
22d Below BE -3.2% to BE |
| #3 | 2026-02-24 3.9% rise |
10d | $54.40 Now +1.2% |
$53.31 $51.68 |
$52.55 | 43 | $3,285.22 |
$-321.16
(-9.8%) Black-Scholes |
20d Below BE -4.7% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 7.4% rise |
1d | $82.51 Now +0.8% |
$80.86 $78.38 |
$79.70 | 28 | $3,253.83 |
$-115.10
(-3.5%) Black-Scholes |
29d Below BE -4.4% to BE |
| #2 | 2026-03-03 6.2% rise |
3d | $78.38 Now +6.1% |
$76.81 $74.46 |
$75.71 | 30 | $3,303.56 |
$-818.30
(-24.8%) Black-Scholes |
27d Below BE -9.9% to BE |
| #3 | 2026-02-26 8.5% rise |
8d | $79.43 Now +4.7% |
$77.84 $75.46 |
$76.72 | 29 | $3,234.49 |
$-764.85
(-23.6%) Black-Scholes |
22d Below BE -8.4% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 6.4% rise |
2d | $32.65 Now -2.9% |
$32.00 $31.02 |
$31.54 | 72 | $3,292.63 |
$+370.29
(+11.2%) Black-Scholes |
28d Below BE -0.5% to BE |
| #2 | 2026-02-25 7.9% rise |
9d | $33.60 Now -5.6% |
$32.93 $31.92 |
$32.46 | 70 | $3,298.42 |
$+775.99
(+23.5%) Black-Scholes |
21d In Profit +2.3% to BE |
| #3 | 2026-02-19 8.2% rise |
15d | $32.16 Now -1.4% |
$31.52 $30.55 |
$31.07 | 73 | $3,303.40 |
$-0.12
(-0.0%) Black-Scholes |
15d Below BE -2.1% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 1.6% rise |
1d | $48.33 Now -3.5% |
$47.36 $45.91 |
$46.68 | 49 | $3,312.96 |
$+460.17
(+13.9%) Black-Scholes |
29d In Profit +0.1% to BE |
| #2 | 2026-03-02 4.9% rise |
4d | $49.87 Now -6.4% |
$48.87 $47.38 |
$48.18 | 47 | $3,266.48 |
$+875.00
(+26.8%) Black-Scholes |
26d In Profit +3.1% to BE |
| #3 | 2026-02-27 1.3% rise |
7d | $47.55 Now -1.9% |
$46.60 $45.17 |
$45.93 | 49 | $3,268.01 |
$+187.84
(+5.7%) Black-Scholes |
23d Below BE -1.6% to BE |