| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $1,023.00 | $1,103.00 | $1,235.00 | $1,273.00 |
| 2028 | $1,177.00 | $1,379.00 | $1,791.00 | $1,974.00 |
| 2029 | $1,353.00 | $1,723.00 | $2,597.00 | $3,060.00 |
| 2030 🐻 | $1,218.00 (-10%) | $1,379.00 (-20%) | $1,818.00 (-30%) | $1,836.00 (-40%) |
| 2031 | $1,401.00 | $1,723.00 | $2,636.00 | $2,845.00 |
| 2032 | $1,611.00 | $2,154.00 | $3,823.00 | $4,411.00 |
| 2033 | $1,853.00 | $2,693.00 | $5,544.00 | $6,837.00 |
| 2034 🐻 | $1,667.00 (-10%) | $2,154.00 (-20%) | $3,880.00 (-30%) | $4,102.00 (-40%) |
| 2035 | $1,918.00 | $2,693.00 | $5,627.00 | $6,358.00 |
| 2036 | $2,205.00 | $3,366.00 | $8,159.00 | $9,855.00 |
| 2037 | $2,536.00 | $4,208.00 | $11,831.00 | $15,276.00 |
| 2038 🐻 | $2,283.00 (-10%) | $3,366.00 (-20%) | $8,282.00 (-30%) | $9,165.00 (-40%) |
| 2039 | $2,625.00 | $4,208.00 | $12,009.00 | $14,207.00 |
| 2040 | $3,019.00 | $5,260.00 | $17,413.00 | $22,021.00 |
| 2041 | $3,472.00 | $6,576.00 | $25,249.00 | $34,132.00 |