Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -6.9% dip |
1d | $53.83 Now -3.0% |
$54.91 | 23 | $3,271.89 | $3,191.62 |
$-80.27
(-2.5%) Black-Scholes |
13d / 27d |
| #2 | 2026-03-03 -5.7% dip |
3d | $49.83 Now +4.8% |
$50.83 | 25 | $3,292.13 | $3,640.64 |
$+348.50
(+10.6%) Black-Scholes |
11d / 25d |
| #3 | 2026-02-12 -1.0% dip |
22d | $40.11 Now +30.1% |
$40.91 | 31 | $3,286.00 | $142.31 |
$-3,143.69
(-95.7%) Black-Scholes |
0d / 6d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -0.9% dip |
1d | $218.81 Now -5.7% |
$223.19 | 5 | $2,880.16 | $2,618.78 |
$-261.37
(-9.1%) Black-Scholes |
13d / 27d |
| #2 | 2026-03-03 -4.0% dip |
3d | $221.21 Now -6.7% |
$225.63 | 5 | $2,911.76 | $2,662.83 |
$-248.93
(-8.5%) Black-Scholes |
11d / 25d |
| #3 | 2026-02-27 -3.8% dip |
7d | $225.37 Now -8.4% |
$229.88 | 5 | $2,966.51 | $2,689.65 |
$-276.85
(-9.3%) Black-Scholes |
7d / 21d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 -0.5% dip |
7d | $23.82 Now +21.3% |
$24.30 | 53 | $3,294.50 | $2,340.35 |
$-954.15
(-29.0%) Black-Scholes |
7d / 21d |
| #2 | 2026-02-23 -3.7% dip |
11d | $24.17 Now +19.6% |
$24.65 | 52 | $3,279.97 | $2,304.06 |
$-975.91
(-29.8%) Black-Scholes |
3d / 17d |
| #3 | 2026-02-20 -0.6% dip |
14d | $25.10 Now +15.2% |
$25.60 | 50 | $3,275.14 | $2,710.15 |
$-564.99
(-17.3%) Black-Scholes |
0d / 14d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 -12.2% dip |
7d | $146.99 Now +11.3% |
$149.93 | 8 | $3,042.56 | $3,368.28 |
$+325.71
(+10.7%) Black-Scholes |
7d / 21d |
| #2 | 2026-02-23 -10.3% dip |
11d | $143.28 Now +14.2% |
$146.15 | 8 | $2,965.76 | $3,021.61 |
$+55.85
(+1.9%) Black-Scholes |
3d / 17d |
| #3 | 2026-02-20 -5.5% dip |
14d | $159.75 Now +2.4% |
$162.94 | 8 | $3,306.70 | $7,739.41 |
$+4,432.71
(+134.1%) Black-Scholes |
0d / 14d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 -1.7% dip |
4d | $53.97 Now +2.0% |
$55.05 | 24 | $3,292.75 | $3,743.84 |
$+451.09
(+13.7%) Black-Scholes |
10d / 24d |
| #2 | 2026-02-27 -0.5% dip |
7d | $54.88 Now +0.3% |
$55.98 | 23 | $3,208.74 | $3,991.14 |
$+782.39
(+24.4%) Black-Scholes |
7d / 21d |
| #3 | 2026-02-25 -1.8% dip |
9d | $53.44 Now +3.0% |
$54.51 | 24 | $3,260.41 | $4,525.06 |
$+1,264.65
(+38.8%) Black-Scholes |
5d / 19d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 -2.0% dip |
2d | $76.81 Now +8.3% |
$78.35 | 17 | $3,316.09 | $3,457.88 |
$+141.79
(+4.3%) Black-Scholes |
12d / 26d |
| #2 | 2026-03-02 -1.8% dip |
4d | $73.80 Now +12.7% |
$75.28 | 17 | $3,186.13 | $3,159.92 |
$-26.21
(-0.8%) Black-Scholes |
10d / 24d |
| #3 | 2026-02-27 -5.4% dip |
7d | $75.13 Now +10.7% |
$76.63 | 17 | $3,243.60 | $3,636.96 |
$+393.36
(+12.1%) Black-Scholes |
7d / 21d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -1.3% dip |
1d | $32.24 Now -1.6% |
$32.88 | 41 | $3,297.12 | $3,297.32 |
$+0.19
(+0.0%) Black-Scholes |
13d / 27d |
| #2 | 2026-03-03 -3.6% dip |
3d | $30.68 Now +3.4% |
$31.29 | 43 | $3,290.62 | $3,645.28 |
$+354.66
(+10.8%) Black-Scholes |
11d / 25d |
| #3 | 2026-02-26 -3.9% dip |
8d | $32.28 Now -1.8% |
$32.93 | 41 | $3,301.02 | $4,093.46 |
$+792.44
(+24.0%) Black-Scholes |
6d / 20d |
| Entry | Date | Held | Stock Price | Strike | Contracts | Invested | Value | P&L | Exp (S/L) |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 -5.3% dip |
3d | $47.22 Now -1.2% |
$48.16 | 28 | $3,296.28 | $3,503.10 |
$+206.82
(+6.3%) Black-Scholes |
11d / 25d |
| #2 | 2026-02-26 -4.0% dip |
8d | $46.92 Now -0.6% |
$47.86 | 28 | $3,275.26 | $4,182.32 |
$+907.06
(+27.7%) Black-Scholes |
6d / 20d |
| #3 | 2026-02-23 -0.1% dip |
11d | $46.16 Now +1.1% |
$47.08 | 28 | $3,222.27 | $4,968.18 |
$+1,745.91
(+54.2%) Black-Scholes |
3d / 17d |