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 | 2026-03-02 -1.7% dip |
4d | $53.97 Now +2.0% |
$55.05 $56.67 |
$55.70 | 51 | $3,309.17 |
$+292.46
(+8.8%) Black-Scholes |
26d Below BE -1.2% to BE |
| #2 | 2026-02-27 -0.5% dip |
7d | $54.88 Now +0.3% |
$55.98 $57.62 |
$56.64 | 50 | $3,284.81 |
$+13.16
(+0.4%) Black-Scholes |
23d Below BE -2.8% to BE |
| #3 | 2026-02-25 -1.8% dip |
9d | $53.44 Now +3.0% |
$54.51 $56.11 |
$55.15 | 52 | $3,332.78 |
$+475.28
(+14.3%) Black-Scholes |
21d Below BE -0.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -4.2% dip |
1d | $9.84 Now -0.1% |
$10.04 $10.33 |
$10.16 | 287 | $3,327.88 |
$-19.91
(-0.6%) Black-Scholes |
29d Below BE -3.2% to BE |
| #2 | 2026-02-27 -5.6% dip |
7d | $10.00 Now -1.7% |
$10.20 $10.50 |
$10.32 | 277 | $3,323.63 |
$-333.70
(-10.0%) Black-Scholes |
23d Below BE -4.7% to BE |
| #3 | 2026-02-23 -1.2% dip |
11d | $9.44 Now +4.1% |
$9.63 $9.91 |
$9.74 | 297 | $3,326.63 |
$+721.23
(+21.7%) Black-Scholes |
19d In Profit +0.9% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 -3.1% dip |
2d | $150.99 Now -4.2% |
$154.01 $158.54 |
$155.82 | 18 | $3,258.89 |
$-670.84
(-20.6%) Black-Scholes |
28d Below BE -7.2% to BE |
| #2 | 2026-03-02 -5.1% dip |
4d | $157.33 Now -8.1% |
$160.48 $165.20 |
$162.37 | 17 | $3,206.64 |
$-1,269.85
(-39.6%) Black-Scholes |
26d Below BE -10.9% to BE |
| #3 | 2026-02-27 -11.2% dip |
7d | $165.71 Now -12.7% |
$169.02 $174.00 |
$171.01 | 16 | $3,184.57 |
$-1,967.82
(-61.8%) Black-Scholes |
23d Below BE -15.4% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -1.1% dip |
1d | $217.92 Now -1.4% |
$222.28 $228.82 |
$224.86 | 12 | $3,098.28 |
$-260.35
(-8.4%) Black-Scholes |
29d Below BE -4.5% to BE |
| #2 | 2026-03-03 -0.4% dip |
3d | $221.22 Now -2.9% |
$225.64 $232.28 |
$228.26 | 12 | $3,146.09 |
$-559.79
(-17.8%) Black-Scholes |
27d Below BE -5.9% to BE |
| #3 | 2026-02-25 -1.2% dip |
9d | $214.75 Now +0.0% |
$219.05 $225.49 |
$221.59 | 13 | $3,305.06 |
$-81.51
(-2.5%) Black-Scholes |
21d Below BE -3.1% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 -0.5% dip |
3d | $175.46 Now +2.2% |
$178.97 $184.23 |
$181.05 | 16 | $3,321.95 |
$+420.05
(+12.6%) Black-Scholes |
27d Below BE -0.9% to BE |
| #2 | 2026-02-27 -2.2% dip |
7d | $176.47 Now +1.6% |
$180.00 $185.29 |
$182.09 | 15 | $3,132.12 |
$+271.39
(+8.7%) Black-Scholes |
23d Below BE -1.5% to BE |
| #3 | 2026-02-24 -0.2% dip |
10d | $164.38 Now +9.1% |
$167.67 $172.60 |
$169.62 | 17 | $3,307.83 |
$+1,953.10
(+59.0%) Black-Scholes |
20d In Profit +5.7% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 -4.1% dip |
3d | $94.07 Now +6.1% |
$95.95 $98.77 |
$97.06 | 29 | $3,226.42 |
$+1,174.97
(+36.4%) Black-Scholes |
27d In Profit +2.9% to BE |
| #2 | 2026-02-23 -5.2% dip |
11d | $84.42 Now +18.3% |
$86.11 $88.64 |
$87.11 | 33 | $3,293.34 |
$+3,599.99
(+109.3%) Black-Scholes |
19d In Profit +14.6% to BE |
| #3 | 2026-02-20 -0.6% dip |
14d | $89.06 Now +12.1% |
$90.84 $93.51 |
$91.89 | 31 | $3,265.43 |
$+2,741.09
(+83.9%) Black-Scholes |
16d In Profit +8.7% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 -3.1% dip |
4d | $35.72 Now +0.5% |
$36.43 $37.51 |
$36.86 | 78 | $3,321.13 |
$+79.05
(+2.4%) Black-Scholes |
26d Below BE -2.6% to BE |
| #2 | 2026-02-27 -2.0% dip |
7d | $36.86 Now -2.6% |
$37.60 $38.70 |
$38.03 | 76 | $3,295.80 |
$-613.83
(-18.6%) Black-Scholes |
23d Below BE -5.6% to BE |
| #3 | 2026-02-23 -6.9% dip |
11d | $34.25 Now +4.9% |
$34.94 $35.96 |
$35.34 | 82 | $3,296.65 |
$+1,043.69
(+31.7%) Black-Scholes |
19d In Profit +1.6% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -0.2% dip |
1d | $42.05 Now -0.0% |
$42.89 $44.15 |
$43.39 | 67 | $3,325.60 |
$-17.24
(-0.5%) Black-Scholes |
29d Below BE -3.1% to BE |
| #2 | 2026-03-02 -3.2% dip |
4d | $41.81 Now +0.5% |
$42.65 $43.90 |
$43.14 | 67 | $3,297.68 |
$+74.81
(+2.3%) Black-Scholes |
26d Below BE -2.6% to BE |
| #3 | 2026-02-25 -2.5% dip |
9d | $42.06 Now -0.1% |
$42.90 $44.16 |
$43.40 | 67 | $3,325.75 |
$-111.68
(-3.4%) Black-Scholes |
21d Below BE -3.1% to BE |