| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $78.00 | $84.00 | $95.00 | $98.00 |
| 2028 | $90.00 | $106.00 | $137.00 | $151.00 |
| 2029 | $104.00 | $132.00 | $200.00 | $235.00 |
| 2030 🐻 | $93.00 (-10%) | $106.00 (-20%) | $140.00 (-30%) | $141.00 (-40%) |
| 2031 | $107.00 | $132.00 | $203.00 | $219.00 |
| 2032 | $124.00 | $165.00 | $294.00 | $339.00 |
| 2033 | $142.00 | $207.00 | $426.00 | $526.00 |
| 2034 🐻 | $128.00 (-10%) | $165.00 (-20%) | $298.00 (-30%) | $315.00 (-40%) |
| 2035 | $147.00 | $207.00 | $433.00 | $489.00 |
| 2036 | $169.00 | $259.00 | $628.00 | $758.00 |
| 2037 | $195.00 | $324.00 | $910.00 | $1,176.00 |
| 2038 🐻 | $175.00 (-10%) | $259.00 (-20%) | $637.00 (-30%) | $705.00 (-40%) |
| 2039 | $202.00 | $324.00 | $924.00 | $1,093.00 |
| 2040 | $232.00 | $405.00 | $1,340.00 | $1,695.00 |
| 2041 | $267.00 | $506.00 | $1,943.00 | $2,627.00 |