Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 consolidating |
3d | $153.04 Now -4.4% |
$153.04 (ATM) $145 / $161 |
$147.42 $158.66 |
16 | $8,997.64 |
$-387.00
(-4.3%) Black-Scholes |
27d Outside |
| #2 | 2026-02-17 consolidating |
17d | $149.68 Now -2.3% |
$149.68 (ATM) $142 / $157 |
$144.18 $155.18 |
16 | $8,798.48 |
$+1,020.83
(+11.6%) Black-Scholes |
13d In Zone |
| #3 | 2026-02-10 consolidating |
24d | $146.25 Now +0.0% |
$146.25 (ATM) $139 / $154 |
$140.88 $151.62 |
17 | $9,135.35 |
$+3,085.30
(+33.8%) Black-Scholes |
6d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $93.88 Now +1.3% |
$93.88 (ATM) $89 / $99 |
$90.36 $97.40 |
28 | $9,843.04 |
$+340.76
(+3.5%) Black-Scholes |
23d In Zone |
| #2 | 2026-02-24 consolidating |
10d | $94.33 Now +0.8% |
$94.33 (ATM) $90 / $99 |
$90.79 $97.87 |
28 | $9,901.15 |
$+616.99
(+6.2%) Black-Scholes |
20d In Zone |
| #3 | 2026-02-12 consolidating |
22d | $95.21 Now -0.1% |
$95.21 (ATM) $90 / $100 |
$91.64 $98.78 |
27 | $9,630.96 |
$+2,449.49
(+25.4%) Black-Scholes |
8d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 consolidating |
3d | $96.68 Now +2.2% |
$96.68 (ATM) $92 / $102 |
$93.06 $100.30 |
27 | $9,778.98 |
$+9.86
(+0.1%) Black-Scholes |
27d In Zone |
| #2 | 2026-02-24 consolidating |
10d | $96.51 Now +2.4% |
$96.51 (ATM) $92 / $101 |
$92.89 $100.13 |
27 | $9,773.69 |
$+395.63
(+4.0%) Black-Scholes |
20d In Zone |
| #3 | 2026-02-18 consolidating |
16d | $95.76 Now +3.2% |
$95.76 (ATM) $91 / $101 |
$92.17 $99.35 |
27 | $9,694.28 |
$+636.54
(+6.6%) Black-Scholes |
14d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-20 consolidating |
14d | $384.61 Now +6.5% |
$384.61 (ATM) $365 / $404 |
$370.18 $399.04 |
20 | $28,863.24 |
$-2,245.22
(-7.8%) Black-Scholes |
16d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-24 consolidating |
10d | $53.27 Now -5.7% |
$53.27 (ATM) $51 / $56 |
$51.26 $55.28 |
77 | $15,504.37 |
$-747.54
(-4.8%) Black-Scholes |
20d Outside |
| #2 | 2026-02-09 consolidating |
25d | $53.78 Now -6.6% |
$53.78 (ATM) $51 / $56 |
$51.74 $55.82 |
76 | $15,467.86 |
$-2,621.95
(-17.0%) Black-Scholes |
5d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $214.83 Now -6.4% |
$214.83 (ATM) $204 / $226 |
$206.65 $223.01 |
19 | $15,550.94 |
$-1,071.88
(-6.9%) Black-Scholes |
22d Outside |
| #2 | 2026-02-24 consolidating |
10d | $213.92 Now -6.0% |
$213.92 (ATM) $203 / $225 |
$205.77 $222.07 |
19 | $15,490.72 |
$-838.45
(-5.4%) Black-Scholes |
20d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $684.79 Now -5.9% |
$684.79 (ATM) $651 / $719 |
$658.67 $710.91 |
4 | $10,449.83 |
$-547.49
(-5.2%) Black-Scholes |
23d Outside |
| #2 | 2026-02-25 consolidating |
9d | $684.27 Now -5.8% |
$684.27 (ATM) $650 / $718 |
$658.17 $710.37 |
4 | $10,441.02 |
$-488.21
(-4.7%) Black-Scholes |
21d Outside |
| #3 | 2026-02-18 consolidating |
16d | $689.42 Now -6.5% |
$689.42 (ATM) $655 / $724 |
$663.12 $715.72 |
4 | $10,520.15 |
$-745.71
(-7.1%) Black-Scholes |
14d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-20 consolidating |
14d | $280.36 Now -9.9% |
$280.36 (ATM) $266 / $294 |
$269.62 $291.10 |
15 | $16,110.09 |
$-3,065.05
(-19.0%) Black-Scholes |
16d Outside |
| #2 | 2026-02-18 consolidating |
16d | $282.13 Now -10.5% |
$282.13 (ATM) $268 / $296 |
$271.32 $292.94 |
15 | $16,213.02 |
$-3,539.60
(-21.8%) Black-Scholes |
14d Outside |