| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $69 | $74 | $83 | $86 |
| 2028 | $79 | $93 | $121 | $134 |
| 2029 | $91 | $117 | $176 | $207 |
| 2030 🐻 | $82 (-10%) | $93 (-20%) | $123 (-30%) | $124 (-40%) |
| 2031 | $95 | $117 | $179 | $193 |
| 2032 | $109 | $146 | $259 | $299 |
| 2033 | $125 | $182 | $376 | $464 |
| 2034 🐻 | $113 (-10%) | $146 (-20%) | $263 (-30%) | $278 (-40%) |
| 2035 | $130 | $182 | $382 | $431 |
| 2036 | $149 | $228 | $553 | $669 |
| 2037 | $172 | $285 | $803 | $1,037 |
| 2038 🐻 | $154 (-10%) | $228 (-20%) | $562 (-30%) | $622 (-40%) |
| 2039 | $178 | $285 | $815 | $964 |
| 2040 | $204 | $357 | $1,182 | $1,494 |
| 2041 | $235 | $446 | $1,714 | $2,317 |