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	$7	142,857.14	$8	125,000.0	$10	100,000.0	$13	76,923.08
2026	$6	166,666.67	$6	166,666.67	$7	142,857.14	$8	125,000.0
2027	$6	166,666.67	$8	125,000.0	$9	111,111.11	$11	90,909.09
2028	$7	142,857.14	$9	111,111.11	$12	83,333.33	$17	58,823.53
2029	$7	142,857.14	$10	100,000.0	$16	62,500.0	$25	40,000.0
2030	$6	166,666.67	$8	125,000.0	$11	90,909.09	$15	66,666.67
2031	$7	142,857.14	$9	111,111.11	$15	66,666.67	$21	47,619.05
2032	$7	142,857.14	$11	90,909.09	$19	52,631.58	$31	32,258.06
2033	$8	125,000.0	$12	83,333.33	$25	40,000.0	$45	22,222.22
2034	$7	142,857.14	$10	100,000.0	$18	55,555.56	$27	37,037.04
2035	$7	142,857.14	$11	90,909.09	$23	43,478.26	$39	25,641.03
2036	$8	125,000.0	$13	76,923.08	$30	33,333.33	$57	17,543.86
2037	$9	111,111.11	$15	66,666.67	$39	25,641.03	$83	12,048.19
2038	$7	142,857.14	$12	83,333.33	$27	37,037.04	$50	20,000.0
2039	$8	125,000.0	$14	71,428.57	$36	27,777.78	$72	13,888.89
2040	$8	125,000.0	$16	62,500.0	$46	21,739.13	$105	9,523.81

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.