| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $1.19 | $1.28 | $1.43 | $1.47 |
| 2028 | $1.36 | $1.60 | $2.07 | $2.29 |
| 2029 | $1.57 | $2.00 | $3.01 | $3.54 |
| 2030 🐻 | $1.41 (-10%) | $1.60 (-20%) | $2.11 (-30%) | $2.13 (-40%) |
| 2031 | $1.62 | $2.00 | $3.05 | $3.30 |
| 2032 | $1.87 | $2.50 | $4.43 | $5.11 |
| 2033 | $2.15 | $3.12 | $6.42 | $7.92 |
| 2034 🐻 | $1.93 (-10%) | $2.50 (-20%) | $4.49 (-30%) | $4.75 (-40%) |
| 2035 | $2.22 | $3.12 | $6.52 | $7.36 |
| 2036 | $2.55 | $3.90 | $9.45 | $11.40 |
| 2037 | $2.94 | $4.87 | $13.70 | $17.70 |
| 2038 🐻 | $2.64 (-10%) | $3.90 (-20%) | $9.59 (-30%) | $10.60 (-40%) |
| 2039 | $3.04 | $4.87 | $13.90 | $16.50 |
| 2040 | $3.50 | $6.09 | $20.20 | $25.50 |
| 2041 | $4.02 | $7.61 | $29.20 | $39.50 |