Notice that in one model they have ADA increasing by 4270% and in another it's essentially worthless.  It's also hard to imagine that so many of these coins will be around or have any value in 5 years. The summary does claim that: "Currency and Privacy networks will be the largest beneficiaries, as most fundamental value will stem from store of value use cases"