| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $0.12 | $0.13 | $0.14 | $0.15 |
| 2028 | $0.14 | $0.16 | $0.21 | $0.23 |
| 2029 | $0.16 | $0.20 | $0.30 | $0.35 |
| 2030 🐻 | $0.14 (-10%) | $0.16 (-20%) | $0.21 (-30%) | $0.21 (-40%) |
| 2031 | $0.16 | $0.20 | $0.30 | $0.33 |
| 2032 | $0.19 | $0.25 | $0.44 | $0.51 |
| 2033 | $0.21 | $0.31 | $0.64 | $0.79 |
| 2034 🐻 | $0.19 (-10%) | $0.25 (-20%) | $0.45 (-30%) | $0.47 (-40%) |
| 2035 | $0.22 | $0.31 | $0.65 | $0.73 |
| 2036 | $0.25 | $0.39 | $0.94 | $1.13 |
| 2037 | $0.29 | $0.48 | $1.36 | $1.76 |
| 2038 🐻 | $0.26 (-10%) | $0.39 (-20%) | $0.95 (-30%) | $1.05 (-40%) |
| 2039 | $0.30 | $0.48 | $1.38 | $1.63 |
| 2040 | $0.35 | $0.61 | $2.00 | $2.53 |
| 2041 | $0.40 | $0.76 | $2.90 | $3.93 |