Annual stock-option grants

What this is

If you get an annual stock-option grant for N years, what's the paper value at the end?

Each year's grant compounds for the remaining years until vested. Big assumption: stock price appreciates at the constant rate you choose. In practice, vesting cliffs, blackouts, and reorgs make actual outcomes much noisier.