| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $14 | $15 | $17 | $17 |
| 2028 | $16 | $19 | $25 | $27 |
| 2029 | $18 | $24 | $36 | $42 |
| 2030 🐻 | $17 (-10%) | $19 (-20%) | $25 (-30%) | $25 (-40%) |
| 2031 | $19 | $24 | $36 | $39 |
| 2032 | $22 | $30 | $53 | $61 |
| 2033 | $25 | $37 | $77 | $95 |
| 2034 🐻 | $23 (-10%) | $30 (-20%) | $54 (-30%) | $57 (-40%) |
| 2035 | $26 | $37 | $78 | $88 |
| 2036 | $30 | $47 | $114 | $137 |
| 2037 | $35 | $58 | $165 | $213 |
| 2038 🐻 | $31 (-10%) | $47 (-20%) | $115 (-30%) | $128 (-40%) |
| 2039 | $36 | $58 | $168 | $198 |
| 2040 | $42 | $73 | $243 | $308 |
| 2041 | $48 | $92 | $353 | $477 |