| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $16.00 | $17.00 | $19.00 | $20.00 |
| 2028 | $18.00 | $22.00 | $28.00 | $31.00 |
| 2029 | $21.00 | $27.00 | $41.00 | $49.00 |
| 2030 🐻 | $19.00 (-10%) | $22.00 (-20%) | $29.00 (-30%) | $29.00 (-40%) |
| 2031 | $22.00 | $27.00 | $42.00 | $45.00 |
| 2032 | $25.00 | $34.00 | $61.00 | $70.00 |
| 2033 | $29.00 | $43.00 | $89.00 | $109.00 |
| 2034 🐻 | $26.00 (-10%) | $34.00 (-20%) | $62.00 (-30%) | $65.00 (-40%) |
| 2035 | $30.00 | $43.00 | $90.00 | $102.00 |
| 2036 | $35.00 | $54.00 | $131.00 | $158.00 |
| 2037 | $40.00 | $67.00 | $190.00 | $245.00 |
| 2038 🐻 | $36.00 (-10%) | $54.00 (-20%) | $133.00 (-30%) | $147.00 (-40%) |
| 2039 | $42.00 | $67.00 | $192.00 | $228.00 |
| 2040 | $48.00 | $84.00 | $279.00 | $353.00 |
| 2041 | $55.00 | $105.00 | $405.00 | $548.00 |