I'm not so good in math as you are, but I'm good enough in understanding the charts! Your forecast for STEEM is way too conservative.
My view on STEEM:

Here's more proof that I have some understanding about this: https://steemit.com/introduceyourself/@andriustovis/never-invest-in-something-you-cannot-understand