| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $1.00 | $2.00 | $2.00 | $2.00 |
| 2028 | $2.00 | $2.00 | $3.00 | $3.00 |
| 2029 | $2.00 | $3.00 | $4.00 | $5.00 |
| 2030 🐻 | $2.00 (-10%) | $2.00 (-20%) | $3.00 (-30%) | $3.00 (-40%) |
| 2031 | $2.00 | $3.00 | $4.00 | $5.00 |
| 2032 | $2.00 | $3.00 | $7.00 | $8.00 |
| 2033 | $3.00 | $4.00 | $10.00 | $12.00 |
| 2034 🐻 | $3.00 (-10%) | $3.00 (-20%) | $7.00 (-30%) | $7.00 (-40%) |
| 2035 | $3.00 | $4.00 | $10.00 | $11.00 |
| 2036 | $4.00 | $6.00 | $15.00 | $18.00 |
| 2037 | $4.00 | $7.00 | $21.00 | $28.00 |
| 2038 🐻 | $4.00 (-10%) | $6.00 (-20%) | $15.00 (-30%) | $16.00 (-40%) |
| 2039 | $4.00 | $7.00 | $22.00 | $26.00 |
| 2040 | $5.00 | $9.00 | $32.00 | $40.00 |
| 2041 | $6.00 | $12.00 | $46.00 | $62.00 |