| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $343.00 | $370.00 | $415.00 | $427.00 |
| 2028 | $395.00 | $463.00 | $601.00 | $663.00 |
| 2029 | $454.00 | $579.00 | $872.00 | $1,028.00 |
| 2030 🐻 | $409.00 (-10%) | $463.00 (-20%) | $611.00 (-30%) | $616.00 (-40%) |
| 2031 | $470.00 | $579.00 | $885.00 | $956.00 |
| 2032 | $541.00 | $723.00 | $1,284.00 | $1,482.00 |
| 2033 | $622.00 | $904.00 | $1,862.00 | $2,297.00 |
| 2034 🐻 | $560.00 (-10%) | $723.00 (-20%) | $1,303.00 (-30%) | $1,378.00 (-40%) |
| 2035 | $644.00 | $904.00 | $1,890.00 | $2,136.00 |
| 2036 | $741.00 | $1,131.00 | $2,741.00 | $3,311.00 |
| 2037 | $852.00 | $1,414.00 | $3,975.00 | $5,132.00 |
| 2038 🐻 | $767.00 (-10%) | $1,131.00 (-20%) | $2,782.00 (-30%) | $3,079.00 (-40%) |
| 2039 | $882.00 | $1,414.00 | $4,034.00 | $4,773.00 |
| 2040 | $1,014.00 | $1,767.00 | $5,850.00 | $7,398.00 |
| 2041 | $1,166.00 | $2,209.00 | $8,483.00 | $11,467.00 |