| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $11 | $12 | $14 | $14 |
| 2028 | $13 | $15 | $20 | $22 |
| 2029 | $15 | $19 | $29 | $35 |
| 2030 🐻 | $13 (-10%) | $15 (-20%) | $20 (-30%) | $21 (-40%) |
| 2031 | $16 | $19 | $30 | $32 |
| 2032 | $18 | $24 | $43 | $50 |
| 2033 | $21 | $30 | $63 | $78 |
| 2034 🐻 | $19 (-10%) | $24 (-20%) | $44 (-30%) | $46 (-40%) |
| 2035 | $21 | $30 | $64 | $72 |
| 2036 | $25 | $38 | $93 | $112 |
| 2037 | $29 | $48 | $135 | $174 |
| 2038 🐻 | $26 (-10%) | $38 (-20%) | $94 (-30%) | $104 (-40%) |
| 2039 | $30 | $48 | $137 | $162 |
| 2040 | $34 | $60 | $199 | $252 |
| 2041 | $39 | $75 | $289 | $390 |