ENTA has approximately 19.7M fully-diluted shares (including about 1.8M in the-money options). Dividing $1.3B by 19.7M shares gives a target price of $66/sh.
Is that your target today? If not what is your time frame. I didn't notice any DCF analysis in your model.
Register for free to join our community of investors and share your ideas. You will also get access to streaming quotes, interactive charts, trades, portfolio, live options flow and more tools.