| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $326 | $351 | $393 | $405 |
| 2028 | $374 | $439 | $570 | $628 |
| 2029 | $431 | $548 | $827 | $974 |
| 2030 🐻 | $388 (-10%) | $439 (-20%) | $579 (-30%) | $584 (-40%) |
| 2031 | $446 | $548 | $839 | $906 |
| 2032 | $513 | $686 | $1,217 | $1,404 |
| 2033 | $590 | $857 | $1,765 | $2,177 |
| 2034 🐻 | $531 (-10%) | $686 (-20%) | $1,235 (-30%) | $1,306 (-40%) |
| 2035 | $610 | $857 | $1,792 | $2,024 |
| 2036 | $702 | $1,072 | $2,598 | $3,138 |
| 2037 | $807 | $1,340 | $3,767 | $4,864 |
| 2038 🐻 | $727 (-10%) | $1,072 (-20%) | $2,637 (-30%) | $2,918 (-40%) |
| 2039 | $836 | $1,340 | $3,824 | $4,524 |
| 2040 | $961 | $1,675 | $5,545 | $7,012 |
| 2041 | $1,105 | $2,094 | $8,040 | $10,869 |