Analysis for TON11419-USD - Prices and Needed Amount for $1M (2025-2040)

Bear Case: 8% annual growth with 15% decline every Bear Market year.
Base Case: 15% annual growth with 20% decline every Bear Market year.
Bull Case: 30% annual growth with 30% decline every Bear Market year.
Uber Bull Case: 45% annual growth with 40% decline every Bear Market year.

Year	Bear Price (8%)	TON11419 Needed (8%)	Base Price (15%)	TON11419 Needed (15%)	Bull Price (30%)	TON11419 Needed (30%)	Uber Bull Price (45%)	TON11419 Needed (45%)
2025	$4	250,000.0	$5	200,000.0	$6	166,666.67	$8	125,000.0
2026	$3	333,333.33	$4	250,000.0	$4	250,000.0	$5	200,000.0
2027	$4	250,000.0	$4	250,000.0	$6	166,666.67	$7	142,857.14
2028	$4	250,000.0	$5	200,000.0	$7	142,857.14	$10	100,000.0
2029	$4	250,000.0	$6	166,666.67	$10	100,000.0	$15	66,666.67
2030	$4	250,000.0	$5	200,000.0	$7	142,857.14	$9	111,111.11
2031	$4	250,000.0	$6	166,666.67	$9	111,111.11	$13	76,923.08
2032	$4	250,000.0	$6	166,666.67	$12	83,333.33	$19	52,631.58
2033	$5	200,000.0	$7	142,857.14	$15	66,666.67	$28	35,714.29
2034	$4	250,000.0	$6	166,666.67	$11	90,909.09	$16	62,500.0
2035	$4	250,000.0	$7	142,857.14	$14	71,428.57	$24	41,666.67
2036	$5	200,000.0	$8	125,000.0	$18	55,555.56	$35	28,571.43
2037	$5	200,000.0	$9	111,111.11	$24	41,666.67	$51	19,607.84
2038	$4	250,000.0	$7	142,857.14	$17	58,823.53	$30	33,333.33
2039	$5	200,000.0	$8	125,000.0	$22	45,454.55	$44	22,727.27
2040	$5	200,000.0	$10	100,000.0	$28	35,714.29	$65	15,384.62

Projection Chart

This analysis projects the price of TON11419 from 2025 to 2040 under different growth and decline scenarios. It assumes:

Initial multipliers of 1.3, 1.45, 1.6, and 1.8 are applied for Bear, Base, Bull, and Uber Bull cases, respectively.