| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $151.00 | $163.00 | $182.00 | $188.00 |
| 2028 | $174.00 | $204.00 | $265.00 | $292.00 |
| 2029 | $200.00 | $255.00 | $384.00 | $452.00 |
| 2030 🐻 | $180.00 (-10%) | $204.00 (-20%) | $269.00 (-30%) | $271.00 (-40%) |
| 2031 | $207.00 | $255.00 | $390.00 | $421.00 |
| 2032 | $238.00 | $318.00 | $565.00 | $652.00 |
| 2033 | $274.00 | $398.00 | $820.00 | $1,011.00 |
| 2034 🐻 | $246.00 (-10%) | $318.00 (-20%) | $574.00 (-30%) | $607.00 (-40%) |
| 2035 | $283.00 | $398.00 | $832.00 | $940.00 |
| 2036 | $326.00 | $498.00 | $1,207.00 | $1,458.00 |
| 2037 | $375.00 | $622.00 | $1,750.00 | $2,260.00 |
| 2038 🐻 | $337.00 (-10%) | $498.00 (-20%) | $1,225.00 (-30%) | $1,356.00 (-40%) |
| 2039 | $388.00 | $622.00 | $1,777.00 | $2,102.00 |
| 2040 | $446.00 | $778.00 | $2,576.00 | $3,258.00 |
| 2041 | $513.00 | $973.00 | $3,736.00 | $5,051.00 |