| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $0.31 | $0.33 | $0.37 | $0.38 |
| 2028 | $0.35 | $0.41 | $0.54 | $0.59 |
| 2029 | $0.41 | $0.52 | $0.78 | $0.92 |
| 2030 🐻 | $0.36 (-10%) | $0.41 (-20%) | $0.54 (-30%) | $0.55 (-40%) |
| 2031 | $0.42 | $0.52 | $0.79 | $0.85 |
| 2032 | $0.48 | $0.64 | $1.14 | $1.32 |
| 2033 | $0.55 | $0.81 | $1.66 | $2.05 |
| 2034 🐻 | $0.50 (-10%) | $0.64 (-20%) | $1.16 (-30%) | $1.23 (-40%) |
| 2035 | $0.57 | $0.81 | $1.68 | $1.90 |
| 2036 | $0.66 | $1.01 | $2.44 | $2.95 |
| 2037 | $0.76 | $1.26 | $3.54 | $4.57 |
| 2038 🐻 | $0.68 (-10%) | $1.01 (-20%) | $2.48 (-30%) | $2.74 (-40%) |
| 2039 | $0.79 | $1.26 | $3.59 | $4.25 |
| 2040 | $0.90 | $1.57 | $5.21 | $6.59 |
| 2041 | $1.04 | $1.97 | $7.56 | $10.21 |