| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $3,511.00 | $3,784.00 | $4,238.00 | $4,369.00 |
| 2028 | $4,038.00 | $4,730.00 | $6,146.00 | $6,772.00 |
| 2029 | $4,644.00 | $5,913.00 | $8,912.00 | $10,497.00 |
| 2030 🐻 | $4,180.00 (-10%) | $4,730.00 (-20%) | $6,238.00 (-30%) | $6,298.00 (-40%) |
| 2031 | $4,807.00 | $5,913.00 | $9,045.00 | $9,762.00 |
| 2032 | $5,528.00 | $7,391.00 | $13,116.00 | $15,132.00 |
| 2033 | $6,357.00 | $9,239.00 | $19,019.00 | $23,454.00 |
| 2034 🐻 | $5,721.00 (-10%) | $7,391.00 (-20%) | $13,313.00 (-30%) | $14,072.00 (-40%) |
| 2035 | $6,579.00 | $9,239.00 | $19,304.00 | $21,812.00 |
| 2036 | $7,566.00 | $11,549.00 | $27,991.00 | $33,809.00 |
| 2037 | $8,701.00 | $14,437.00 | $40,587.00 | $52,405.00 |
| 2038 🐻 | $7,831.00 (-10%) | $11,549.00 (-20%) | $28,411.00 (-30%) | $31,443.00 (-40%) |
| 2039 | $9,006.00 | $14,437.00 | $41,196.00 | $48,736.00 |
| 2040 | $10,357.00 | $18,046.00 | $59,734.00 | $75,542.00 |
| 2041 | $11,911.00 | $22,558.00 | $86,614.00 | $117,090.00 |