LEAPS vs. Margin Comparison for PEP
Stock Price: $137.17
Option Symbol: PEP280121C00140000
Option Expiry: 2028-01-21
Days to Expiration: 552 days
Strike Price: $140
Option Premium: $16.05
Live Delta: 0.6123
LEAPS Leverage: 5.23x
LEAPS Breakeven: $156.05 +13.8%
LEAPS Premium: 11.7%
Additional Greeks:
Gamma: 0.0122
Theta: -0.0183
Vega: 0.6467
Rho: 1.0438
Implied Volatility: N/A
Open Interest: 356
Scroll down to Unlock the Full Report
Scenario Comparison
Initial Investment: $1,605.00
Exit Strategy: Sell After 1 Year
LEAPS Gain = Intrinsic Value + Time Value
187 Time Value Days Remaining
| Stock Move | New Price | LEAPS Gain | LEAPS ROI | Margin Gain | Margin ROI |
|---|
| 50% | $205.76 | $5,765.04 | 359.19% | $1,488.34 | 92.73% |
| 25% | $171.46 | $2,335.79 | 145.53% | $699.61 | 43.59% |
| 10% | $150.89 | $278.24 | 17.34% | $226.37 | 14.10% |
| 0% | $137.17 | $-810.46 | -50.50% | $-89.12 | -5.55% |
| -10% | $123.45 | $-810.46 | -50.50% | $-404.61 | -25.21% |
| -25% | $102.88 | $-810.46 | -50.50% | $-877.85 | -54.69% |
| -50% | $68.59 | $-810.46 | -50.50% | $-1,666.57 | -103.84% |
Stock Move: 50%
New Price: $205.76
Intrinsic Value: $6575.5
LEAPS Gain: $5,765.04
LEAPS ROI: 359.19%
Margin Gain: $1,488.34
Margin ROI: 92.73%
Stock Move: 25%
New Price: $171.46
Intrinsic Value: $3146.25
LEAPS Gain: $2,335.79
LEAPS ROI: 145.53%
Margin Gain: $699.61
Margin ROI: 43.59%
Stock Move: 10%
New Price: $150.89
Intrinsic Value: $1088.7
LEAPS Gain: $278.24
LEAPS ROI: 17.34%
Margin Gain: $226.37
Margin ROI: 14.10%
Stock Move: 0%
New Price: $137.17
Intrinsic Value: $0
LEAPS Gain: $-810.46
LEAPS ROI: -50.50%
Margin Gain: $-89.12
Margin ROI: -5.55%
Stock Move: -10%
New Price: $123.45
Intrinsic Value: $0
LEAPS Gain: $-810.46
LEAPS ROI: -50.50%
Margin Gain: $-404.61
Margin ROI: -25.21%
Stock Move: -25%
New Price: $102.88
Intrinsic Value: $0
LEAPS Gain: $-810.46
LEAPS ROI: -50.50%
Margin Gain: $-877.85
Margin ROI: -54.69%
Stock Move: -50%
New Price: $68.59
Intrinsic Value: $0
LEAPS Gain: $-810.46
LEAPS ROI: -50.50%
Margin Gain: $-1,666.57
Margin ROI: -103.84%
Equal Capital Projection
Based on +25% stock price in 1 year.Total Capital Used: $1,605.00
Projected Stock Price (+25%): $171.46
LEAPS Gain: $2,335.79 | ROI:
145.53%Margin Gain: $699.61 | ROI:
43.59%LEAPS returned 234% more gains than Margin.
Based on +50% stock price in 1 year.Total Capital Used: $1,605.00
Projected Stock Price (+50%): $205.76
LEAPS Gain: $5,765.04 | ROI:
359.19%Margin Gain: $1,488.34 | ROI:
92.73%LEAPS returned 287% more gains than Margin.
Based on -25% stock price in 1 year.Total Capital Used: $1,605.00
Projected Stock Price (-25%): $102.88
LEAPS Gain: $-810.46 | ROI:
-50.5%Margin Gain: $-877.85 | ROI:
-54.69%LEAPS lost 8% less than Margin.
Based on -50% stock price in 1 year.Total Capital Used: $1,605.00
Projected Stock Price (-50%): $68.59
LEAPS Gain: $-810.46 | ROI:
-50.5%Margin Gain: $-1,666.57 | ROI:
-103.84%LEAPS lost 51% less than Margin.
Unlock the Full Report
Unblur Everything! See detailed ROI projections and advanced analysis.
- Unlimited Stock Searches
- Full Report Access (No Blur)
- LEAPS vs Margin ROI Projections
- Compare ROI Side by Side Instantly
Power User Breakdown
Based on +25% stock price in 1 year.
Contract Expiration: 2028-01-21 (552 days total)
Days Remaining After 1 Year: 187 days
Option Premium: $16.05
Initial Stock Price: $137.17
Strike Price: $140.00
Projected Stock Price (+25% in 1 Year): $171.46
Price Difference (Projected - Strike): $31.46
Total Capital Used: $1,605.00
LEAPS Gain Components (Sell After 1 Year):
Intrinsic Value: $3,146.25
Time Value Remaining: $794.54
Total LEAPS Value: $3,940.79
Initial LEAPS Cost: $1,605.00
Total LEAPS Gain: $2,335.79
Margin Gain Components (Sell After 1 Year):
Shares Bought: 23
Total Stock Cost: $3,154.91
Borrowed Amount: $1,549.91
Interest Paid: $89.12
Total Margin Gain: $699.61
LEAPS vs. Margin Comparison:
LEAPS ROI: 145.53%
Margin ROI: 43.59%
LEAPS Gain: $2,335.79
Margin Gain: $699.61
LEAPS Gain Advantage: +$1,636.18
LEAPS returned 234% more gains than Margin.
LEAPS Risk to Reward Score
Good Risk to Reward
82/100
Base Performance Score: 80
Bonuses: 12
- +7 (18-24 Month Expiration)
- +5 (ATM Strike)
Penalties: 10
Final Risk vs Reward Score: 82/100
Base Performance Score is based on how much better LEAPS perform than margin.
It's calculated as (LEAPS ROI - Margin ROI) * 1.5, capped at 80.