| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $0.241 | $0.26 | $0.291 | $0.30 |
| 2028 | $0.277 | $0.325 | $0.422 | $0.465 |
| 2029 | $0.319 | $0.406 | $0.612 | $0.721 |
| 2030 🐻 | $0.287 (-10%) | $0.325 (-20%) | $0.429 (-30%) | $0.433 (-40%) |
| 2031 | $0.33 | $0.406 | $0.621 | $0.671 |
| 2032 | $0.38 | $0.508 | $0.901 | $1.04 |
| 2033 | $0.437 | $0.635 | $1.31 | $1.61 |
| 2034 🐻 | $0.393 (-10%) | $0.508 (-20%) | $0.914 (-30%) | $0.967 (-40%) |
| 2035 | $0.452 | $0.635 | $1.33 | $1.50 |
| 2036 | $0.52 | $0.793 | $1.92 | $2.32 |
| 2037 | $0.598 | $0.992 | $2.79 | $3.60 |
| 2038 🐻 | $0.538 (-10%) | $0.793 (-20%) | $1.95 (-30%) | $2.16 (-40%) |
| 2039 | $0.619 | $0.992 | $2.83 | $3.35 |
| 2040 | $0.711 | $1.24 | $4.10 | $5.19 |
| 2041 | $0.818 | $1.55 | $5.95 | $8.04 |