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 1.4% rise |
2d | $85.80 Now -1.2% |
$84.08 $81.51 |
$82.93 | 28 | $3,230.65 |
$+161.09
(+5.0%) Black-Scholes |
28d Below BE -2.3% to BE |
| #2 | 2026-02-26 2.4% rise |
8d | $84.71 Now +0.1% |
$83.02 $80.47 |
$81.88 | 29 | $3,320.34 |
$-140.25
(-4.2%) Black-Scholes |
22d Below BE -3.6% to BE |
| #3 | 2026-02-24 2.1% rise |
10d | $82.46 Now +2.8% |
$80.81 $78.34 |
$79.70 | 30 | $3,327.33 |
$-686.63
(-20.6%) Black-Scholes |
20d Below BE -6.4% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 13.8% rise |
7d | $96.24 Now +2.6% |
$94.32 $91.43 |
$93.04 | 26 | $3,317.06 |
$-586.80
(-17.7%) Black-Scholes |
23d Below BE -6.1% to BE |
| #2 | 2026-02-25 6.0% rise |
9d | $82.70 Now +19.4% |
$81.05 $78.56 |
$79.95 | 30 | $3,296.91 |
$-2,708.92
(-82.2%) Black-Scholes |
21d Below BE -23.5% to BE |
| #3 | 2026-02-20 2.2% rise |
14d | $78.67 Now +25.5% |
$77.10 $74.74 |
$76.06 | 31 | $3,229.80 |
$-3,073.29
(-95.2%) Black-Scholes |
16d Below BE -29.8% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 6.1% rise |
2d | $78.02 Now -1.6% |
$76.46 $74.12 |
$75.43 | 32 | $3,283.96 |
$+262.39
(+8.0%) Black-Scholes |
28d Below BE -1.8% to BE |
| #2 | 2026-02-24 1.7% rise |
10d | $87.51 Now -12.3% |
$85.76 $83.13 |
$84.61 | 28 | $3,228.99 |
$+2,419.03
(+74.9%) Black-Scholes |
20d In Profit +9.3% to BE |
| #3 | 2026-02-18 2.8% rise |
16d | $91.12 Now -15.7% |
$89.30 $86.56 |
$88.10 | 27 | $3,244.17 |
$+3,303.78
(+101.8%) Black-Scholes |
14d In Profit +12.8% to BE |