MSTR // Portfolio Modeller
Black-Scholes · ZEBRA 12mo · PMCC · Shares+CC · OTM LEAP · Cash · fully offline
Portfolio value ($) — white = sum of all coloured lines · dashed grey = shares 1× benchmark (not in portfolio)
Cumulative net income (PMCC + CC + Cash only — ZEBRA P&L embedded in value line)