| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $3.00 | $3.00 | $3.00 | $4.00 |
| 2028 | $3.00 | $4.00 | $5.00 | $6.00 |
| 2029 | $4.00 | $5.00 | $8.00 | $9.00 |
| 2030 🐻 | $3.00 (-10%) | $4.00 (-20%) | $5.00 (-30%) | $5.00 (-40%) |
| 2031 | $4.00 | $5.00 | $8.00 | $8.00 |
| 2032 | $5.00 | $6.00 | $12 | $13 |
| 2033 | $5.00 | $8.00 | $17 | $21 |
| 2034 🐻 | $5.00 (-10%) | $6.00 (-20%) | $12 (-30%) | $12 (-40%) |
| 2035 | $6.00 | $8.00 | $17 | $20 |
| 2036 | $6.00 | $10.00 | $25 | $31 |
| 2037 | $7.00 | $13 | $37 | $48 |
| 2038 🐻 | $7.00 (-10%) | $10.00 (-20%) | $26 (-30%) | $28 (-40%) |
| 2039 | $8.00 | $13 | $37 | $44 |
| 2040 | $9.00 | $16 | $54 | $69 |
| 2041 | $10.00 | $20 | $79 | $107 |