| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $0.46 | $0.49 | $0.55 | $0.57 |
| 2028 | $0.52 | $0.61 | $0.80 | $0.88 |
| 2029 | $0.60 | $0.77 | $1.15 | $1.36 |
| 2030 🐻 | $0.54 (-10%) | $0.61 (-20%) | $0.81 (-30%) | $0.82 (-40%) |
| 2031 | $0.62 | $0.77 | $1.17 | $1.27 |
| 2032 | $0.72 | $0.96 | $1.70 | $1.96 |
| 2033 | $0.82 | $1.20 | $2.46 | $3.04 |
| 2034 🐻 | $0.74 (-10%) | $0.96 (-20%) | $1.73 (-30%) | $1.82 (-40%) |
| 2035 | $0.85 | $1.20 | $2.50 | $2.83 |
| 2036 | $0.98 | $1.50 | $3.63 | $4.38 |
| 2037 | $1.13 | $1.87 | $5.26 | $6.79 |
| 2038 🐻 | $1.01 (-10%) | $1.50 (-20%) | $3.68 (-30%) | $4.07 (-40%) |
| 2039 | $1.17 | $1.87 | $5.34 | $6.32 |
| 2040 | $1.34 | $2.34 | $7.74 | $9.79 |
| 2041 | $1.54 | $2.92 | $11.22 | $15.17 |