| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $108,858.00 | $117,313.00 | $131,391.00 | $135,436.00 |
| 2028 | $125,187.00 | $146,641.00 | $190,517.00 | $209,926.00 |
| 2029 | $143,965.00 | $183,302.00 | $276,249.00 | $325,386.00 |
| 2030 🐻 | $129,569.00 (-10%) | $146,641.00 (-20%) | $193,374.00 (-30%) | $195,231.00 (-40%) |
| 2031 | $149,004.00 | $183,302.00 | $280,393.00 | $302,608.00 |
| 2032 | $171,355.00 | $229,127.00 | $406,570.00 | $469,043.00 |
| 2033 | $197,058.00 | $286,409.00 | $589,527.00 | $727,018.00 |
| 2034 🐻 | $177,352.00 (-10%) | $229,127.00 (-20%) | $412,669.00 (-30%) | $436,210.00 (-40%) |
| 2035 | $203,955.00 | $286,409.00 | $598,370.00 | $676,126.00 |
| 2036 | $234,549.00 | $358,012.00 | $867,637.00 | $1,047,996.00 |
| 2037 | $269,731.00 | $447,515.00 | $1,258,073.00 | $1,624,394.00 |
| 2038 🐻 | $242,758.00 (-10%) | $358,012.00 (-20%) | $880,651.00 (-30%) | $974,636.00 (-40%) |
| 2039 | $279,171.00 | $447,515.00 | $1,276,944.00 | $1,510,687.00 |
| 2040 | $321,047.00 | $559,394.00 | $1,851,570.00 | $2,341,564.00 |
| 2041 | $369,204.00 | $699,242.00 | $2,684,776.00 | $3,629,425.00 |