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	$5	200,000.0	$6	166,666.67	$8	125,000.0	$10	100,000.0
2026	$4	250,000.0	$5	200,000.0	$5	200,000.0	$6	166,666.67
2027	$5	200,000.0	$6	166,666.67	$7	142,857.14	$8	125,000.0
2028	$5	200,000.0	$6	166,666.67	$9	111,111.11	$12	83,333.33
2029	$5	200,000.0	$7	142,857.14	$12	83,333.33	$18	55,555.56
2030	$5	200,000.0	$6	166,666.67	$8	125,000.0	$11	90,909.09
2031	$5	200,000.0	$7	142,857.14	$11	90,909.09	$16	62,500.0
2032	$5	200,000.0	$8	125,000.0	$14	71,428.57	$23	43,478.26
2033	$6	166,666.67	$9	111,111.11	$19	52,631.58	$34	29,411.76
2034	$5	200,000.0	$7	142,857.14	$13	76,923.08	$20	50,000.0
2035	$5	200,000.0	$8	125,000.0	$17	58,823.53	$29	34,482.76
2036	$6	166,666.67	$10	100,000.0	$22	45,454.55	$43	23,255.81
2037	$6	166,666.67	$11	90,909.09	$29	34,482.76	$62	16,129.03
2038	$5	200,000.0	$9	111,111.11	$20	50,000.0	$37	27,027.03
2039	$6	166,666.67	$10	100,000.0	$27	37,037.04	$54	18,518.52
2040	$6	166,666.67	$12	83,333.33	$35	28,571.43	$79	12,658.23

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.