| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $0.0942 | $0.101 | $0.114 | $0.117 |
| 2028 | $0.108 | $0.127 | $0.165 | $0.182 |
| 2029 | $0.125 | $0.159 | $0.239 | $0.281 |
| 2030 🐻 | $0.112 (-10%) | $0.127 (-20%) | $0.167 (-30%) | $0.169 (-40%) |
| 2031 | $0.129 | $0.159 | $0.243 | $0.262 |
| 2032 | $0.148 | $0.198 | $0.352 | $0.406 |
| 2033 | $0.17 | $0.248 | $0.51 | $0.629 |
| 2034 🐻 | $0.153 (-10%) | $0.198 (-20%) | $0.357 (-30%) | $0.377 (-40%) |
| 2035 | $0.176 | $0.248 | $0.518 | $0.585 |
| 2036 | $0.203 | $0.31 | $0.751 | $0.907 |
| 2037 | $0.233 | $0.387 | $1.09 | $1.41 |
| 2038 🐻 | $0.21 (-10%) | $0.31 (-20%) | $0.762 (-30%) | $0.843 (-40%) |
| 2039 | $0.242 | $0.387 | $1.10 | $1.31 |
| 2040 | $0.278 | $0.484 | $1.60 | $2.03 |
| 2041 | $0.319 | $0.605 | $2.32 | $3.14 |