These people have had a 21 price target on the stock. Before that they had a $19 dollar price target. They have not been as bearish as GS but they have been down on INTC for a long time. Just another disgruntled bear that can stand to see INTC charge higher.
First of all, you don't have a "model" unless it is one you put together with airplane glue. Secondly you don't have the half million shares that your frequent posts ..."just bought 10K more shares" would assume.