| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $3.00 | $4.00 | $4.00 | $4.00 |
| 2028 | $4.00 | $5.00 | $6.00 | $7.00 |
| 2029 | $5.00 | $6.00 | $9.00 | $11.00 |
| 2030 🐻 | $4.00 (-10%) | $5.00 (-20%) | $6.00 (-30%) | $6.00 (-40%) |
| 2031 | $5.00 | $6.00 | $9.00 | $10.00 |
| 2032 | $6.00 | $8.00 | $14.00 | $16.00 |
| 2033 | $6.00 | $10.00 | $20.00 | $25.00 |
| 2034 🐻 | $6.00 (-10%) | $8.00 (-20%) | $14.00 (-30%) | $15.00 (-40%) |
| 2035 | $7.00 | $10.00 | $21.00 | $23.00 |
| 2036 | $8.00 | $12.00 | $30.00 | $37.00 |
| 2037 | $9.00 | $15.00 | $44.00 | $57.00 |
| 2038 🐻 | $8.00 (-10%) | $12.00 (-20%) | $31.00 (-30%) | $34.00 (-40%) |
| 2039 | $9.00 | $15.00 | $45.00 | $53.00 |
| 2040 | $11.00 | $19.00 | $65.00 | $82.00 |
| 2041 | $13.00 | $24.00 | $95.00 | $128.00 |