Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-18 high vol entry |
16d | $164.05 Now +20.3% |
$159.13 P $168.97 C |
$120.97 $207.13 |
1 | $3,815.75 |
$-5.53
(-0.1%) Black-Scholes |
14d Max Loss Zone 20.3% moved |
| #2 | 2026-02-13 high vol entry |
21d | $164.32 Now +20.1% |
$159.39 P $169.25 C |
$121.17 $207.47 |
1 | $3,821.86 |
$-452.71
(-11.8%) Black-Scholes |
9d Max Loss Zone 20.1% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 high vol entry |
8d | $336.61 Now -19.1% |
$326.51 P $346.71 C |
$254.15 $419.07 |
1 | $7,236.25 |
$+39.68
(+0.5%) Black-Scholes |
22d Max Loss Zone 19.1% moved |
| #2 | 2026-02-19 high vol entry |
15d | $355.89 Now -23.5% |
$345.21 P $366.57 C |
$268.70 $443.08 |
1 | $7,650.59 |
$+317.12
(+4.1%) Black-Scholes |
15d Max Loss Zone 23.5% moved |
| #3 | 2026-02-17 high vol entry |
17d | $354.36 Now -23.2% |
$343.73 P $364.99 C |
$267.55 $441.17 |
1 | $7,618.07 |
$+68.00
(+0.9%) Black-Scholes |
13d Max Loss Zone 23.2% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 high vol entry |
8d | $79.29 Now +15.7% |
$76.91 P $81.67 C |
$63.50 $95.08 |
3 | $4,024.33 |
$+655.66
(+16.3%) Black-Scholes |
22d Max Loss Zone 15.7% moved |
| #2 | 2026-02-13 high vol entry |
21d | $78.61 Now +16.7% |
$76.25 P $80.97 C |
$62.95 $94.27 |
3 | $3,989.71 |
$-260.36
(-6.5%) Black-Scholes |
9d Max Loss Zone 16.7% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-25 high vol entry |
9d | $58.00 Now -7.5% |
$56.26 P $59.74 C |
$47.19 $68.81 |
5 | $4,535.99 |
$-722.23
(-15.9%) Black-Scholes |
21d Max Loss Zone 7.5% moved |
| #2 | 2026-02-13 high vol entry |
21d | $61.57 Now -12.8% |
$59.72 P $63.42 C |
$50.09 $73.05 |
5 | $4,813.89 |
$-1,246.31
(-25.9%) Black-Scholes |
9d Max Loss Zone 12.8% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-24 high vol entry |
10d | $232.60 Now +25.1% |
$225.62 P $239.58 C |
$189.57 $275.63 |
1 | $3,604.59 |
$+2,167.70
(+60.1%) Black-Scholes |
20d Profit Zone 25.1% moved |
| #2 | 2026-02-20 high vol entry |
14d | $233.50 Now +24.6% |
$226.50 P $240.50 C |
$190.31 $276.69 |
1 | $3,619.17 |
$+1,886.18
(+52.1%) Black-Scholes |
16d Profit Zone 24.6% moved |
| #3 | 2026-02-17 high vol entry |
17d | $247.31 Now +17.7% |
$239.89 P $254.73 C |
$201.56 $293.06 |
1 | $3,832.68 |
$+449.11
(+11.7%) Black-Scholes |
13d Max Loss Zone 17.7% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 high vol entry |
3d | $111.77 Now +12.0% |
$108.42 P $115.12 C |
$91.15 $132.39 |
2 | $3,453.02 |
$+601.37
(+17.4%) Black-Scholes |
27d Max Loss Zone 12.0% moved |
| #2 | 2026-02-26 high vol entry |
8d | $116.46 Now +7.5% |
$112.97 P $119.95 C |
$94.98 $137.94 |
2 | $3,598.01 |
$-192.29
(-5.3%) Black-Scholes |
22d Max Loss Zone 7.5% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 high vol entry |
2d | $156.21 Now +4.8% |
$151.52 P $160.90 C |
$128.39 $184.03 |
4 | $9,250.76 |
$+180.20
(+1.9%) Black-Scholes |
28d Max Loss Zone 4.8% moved |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Premium | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 high vol entry |
2d | $76.81 Now +8.3% |
$74.51 P $79.11 C |
$63.39 $90.23 |
4 | $4,448.95 |
$+447.63
(+10.1%) Black-Scholes |
28d Max Loss Zone 8.3% moved |
| #2 | 2026-02-26 high vol entry |
8d | $79.43 Now +4.7% |
$77.05 P $81.81 C |
$65.55 $93.31 |
4 | $4,600.15 |
$-500.81
(-10.9%) Black-Scholes |
22d Max Loss Zone 4.7% moved |