| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $0.427 | $0.46 | $0.515 | $0.531 |
| 2028 | $0.491 | $0.575 | $0.747 | $0.823 |
| 2029 | $0.565 | $0.719 | $1.08 | $1.28 |
| 2030 🐻 | $0.508 (-10%) | $0.575 (-20%) | $0.758 (-30%) | $0.766 (-40%) |
| 2031 | $0.584 | $0.719 | $1.10 | $1.19 |
| 2032 | $0.672 | $0.898 | $1.59 | $1.84 |
| 2033 | $0.773 | $1.12 | $2.31 | $2.85 |
| 2034 🐻 | $0.695 (-10%) | $0.898 (-20%) | $1.62 (-30%) | $1.71 (-40%) |
| 2035 | $0.80 | $1.12 | $2.35 | $2.65 |
| 2036 | $0.92 | $1.40 | $3.40 | $4.11 |
| 2037 | $1.06 | $1.75 | $4.93 | $6.37 |
| 2038 🐻 | $0.952 (-10%) | $1.40 (-20%) | $3.45 (-30%) | $3.82 (-40%) |
| 2039 | $1.09 | $1.75 | $5.01 | $5.92 |
| 2040 | $1.26 | $2.19 | $7.26 | $9.18 |
| 2041 | $1.45 | $2.74 | $10.50 | $14.20 |