RE: intrinsic value calculation $25.75/shr target price by year end 2017 would be my prediction based on P./Ebita of 7.8 which is what the stock has traded for for the last 9 years.
Incidentally, the 5 year average increase in dividends is 17.4%....which if your retired is a good thing.