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	$7	142,857.14	$8	125,000.0
2026	$4	250,000.0	$4	250,000.0	$4	250,000.0	$5	200,000.0
2027	$4	250,000.0	$5	200,000.0	$6	166,666.67	$7	142,857.14
2028	$4	250,000.0	$5	200,000.0	$8	125,000.0	$11	90,909.09
2029	$5	200,000.0	$6	166,666.67	$10	100,000.0	$16	62,500.0
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	$14	71,428.57
2032	$5	200,000.0	$7	142,857.14	$12	83,333.33	$20	50,000.0
2033	$5	200,000.0	$8	125,000.0	$16	62,500.0	$29	34,482.76
2034	$4	250,000.0	$6	166,666.67	$11	90,909.09	$17	58,823.53
2035	$5	200,000.0	$7	142,857.14	$15	66,666.67	$25	40,000.0
2036	$5	200,000.0	$8	125,000.0	$19	52,631.58	$37	27,027.03
2037	$5	200,000.0	$10	100,000.0	$25	40,000.0	$54	18,518.52
2038	$4	250,000.0	$8	125,000.0	$17	58,823.53	$32	31,250.0
2039	$5	200,000.0	$9	111,111.11	$23	43,478.26	$47	21,276.6
2040	$5	200,000.0	$10	100,000.0	$30	33,333.33	$68	14,705.88

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.