| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $116 | $125 | $141 | $145 |
| 2028 | $134 | $157 | $204 | $225 |
| 2029 | $154 | $196 | $296 | $349 |
| 2030 🐻 | $139 (-10%) | $157 (-20%) | $207 (-30%) | $209 (-40%) |
| 2031 | $159 | $196 | $300 | $324 |
| 2032 | $183 | $245 | $436 | $503 |
| 2033 | $211 | $307 | $632 | $780 |
| 2034 🐻 | $190 (-10%) | $245 (-20%) | $442 (-30%) | $468 (-40%) |
| 2035 | $218 | $307 | $642 | $725 |
| 2036 | $251 | $384 | $931 | $1,124 |
| 2037 | $289 | $480 | $1,350 | $1,743 |
| 2038 🐻 | $260 (-10%) | $384 (-20%) | $945 (-30%) | $1,046 (-40%) |
| 2039 | $299 | $480 | $1,370 | $1,621 |
| 2040 | $344 | $600 | $1,987 | $2,513 |
| 2041 | $396 | $750 | $2,881 | $3,895 |