As with any model, the end result is only as good as the accuracy of the presumptions. I agree with you that $100-$150 in 1 year is unrealistic. However it is still a significantly undervalued stock, especially if one looks out 3-5 years. $100-$150 is quite reasonable over that time. Which is precisely why I am against any 'deal'.
Thanks for sticking your neck out with a meaningful contribution. Its nice to see posts other than pom-pom waivers or school yard chumps hurling insults.