Buy the shares or sell the puts

One question: how does Google have to perform for owning the stock on margin to beat selling long-dated puts on it. Change any input; everything below recalculates.

Where the two strategies cross

Buying wins above
-
-
Google must return
-
-
Selling caps at
-
-

-

-

Payoff at expiry

-

-

Nine terminal prices

Terminal price Buy P&L Sell P&L Difference

Inputs

Market
Horizon
-
Capital
Side A: buy the shares
Side B: sell the puts
-
-
What each side ties up in margin
Shares, Reg T (25% of notional)-
Shares, portfolio margin (15% of notional)-
Naked short put (20% rule, 10% floor)-

-

Expected P&L, buy
-
Expected P&L, sell
-
Head to head
-
Chance of a loss
-
5th and 95th percentile outcomes
5th / 95th percentile P&L, buy
-
5th / 95th percentile P&L, sell
-

-

How to read this