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 | 2026-02-26 consolidating |
8d | $316.70 Now -0.7% |
$316.70 (ATM) $301 / $333 |
$305.10 $328.30 |
11 | $12,763.93 |
$+671.83
(+5.3%) Black-Scholes |
22d In Zone |
| #2 | 2026-02-10 consolidating |
24d | $328.17 Now -4.1% |
$328.17 (ATM) $312 / $345 |
$316.15 $340.19 |
11 | $13,226.88 |
$+487.10
(+3.7%) Black-Scholes |
6d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $392.74 Now +4.6% |
$392.74 (ATM) $373 / $412 |
$378.24 $407.24 |
19 | $27,558.30 |
$-994.82
(-3.6%) Black-Scholes |
23d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $514.77 Now +0.3% |
$514.77 (ATM) $489 / $541 |
$495.22 $534.32 |
5 | $9,773.44 |
$+456.08
(+4.7%) Black-Scholes |
22d In Zone |
| #2 | 2026-02-11 consolidating |
23d | $537.46 Now -3.9% |
$537.46 (ATM) $511 / $564 |
$517.05 $557.87 |
5 | $10,203.00 |
$+875.94
(+8.6%) Black-Scholes |
7d Outside |
| #3 | 2026-02-09 consolidating |
25d | $535.33 Now -3.5% |
$535.33 (ATM) $509 / $562 |
$515.00 $555.66 |
5 | $10,164.31 |
$+1,348.77
(+13.3%) Black-Scholes |
5d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-19 consolidating |
15d | $72.94 Now +3.1% |
$72.94 (ATM) $69 / $77 |
$70.15 $75.73 |
115 | $32,058.63 |
$+2,018.47
(+6.3%) Black-Scholes |
15d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-18 consolidating |
16d | $264.35 Now -2.8% |
$264.35 (ATM) $251 / $278 |
$254.23 $274.47 |
32 | $32,385.30 |
$+2,638.49
(+8.1%) Black-Scholes |
14d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-24 consolidating |
10d | $255.17 Now +9.8% |
$255.17 (ATM) $242 / $268 |
$245.11 $265.23 |
37 | $37,228.07 |
$-3,988.72
(-10.7%) Black-Scholes |
20d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-25 consolidating |
9d | $214.25 Now +4.7% |
$214.25 (ATM) $204 / $225 |
$205.76 $222.74 |
45 | $38,224.98 |
$+53.10
(+0.1%) Black-Scholes |
21d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-11 consolidating |
23d | $134.97 Now -7.9% |
$134.97 (ATM) $128 / $142 |
$129.61 $140.33 |
72 | $38,618.17 |
$-4,617.47
(-12.0%) Black-Scholes |
7d Outside |