Bridge Realization Estimate
ML model predicts what fraction of the bridge is achievable (accuracy: 60%, n=5,839)
Expected realization: 63% of modeled bridge. Risks: Occupancy Rate, Revenue per Bed. Risk-adjusted uplift: $5.9M (vs $9.3M modeled).
EBITDA Bridge — 7 RCM Levers
Each bar shows the annual EBITDA impact at full run-rate. Revenue levers increase top-line; cost levers reduce operating expense; cash acceleration releases working capital. Calibrated to published research bands (Denial 12%→5% = $8-15M on $400M NPR).
Lever Detail
Each value shows its data source. SELLER = seller data room, DEFAULT = model default, BENCHMARK = P75 peer benchmark.
| Lever | Current | Target | Revenue | Cost | EBITDA | WC | Ramp |
|---|---|---|---|---|---|---|---|
| Cost to Collect | 4.5% DEFAULT | 2.5% BENCHMARK | $0 | $3.5M | $3.5M | $0 | 12mo |
| Denial Rate Reduction | 12.0% DEFAULT | 6.5% BENCHMARK | $3.4M | $98K | $3.5M | $0 | 12mo |
| A/R Days Reduction | 52.00 DEFAULT | 38.00 BENCHMARK | $544K | $1.6M | $2.2M | $6.8M | 9mo |
| Clean Claim Rate | 88.0% DEFAULT | 96.0% BENCHMARK | $0 | $113K | $113K | $0 | 6mo |
| Net Collection Rate | 93.5% DEFAULT | 32.7% BENCHMARK | $0 | $0 | $0 | $0 | 18mo |
| CDI / Case Mix Index | 135.0% DEFAULT | 142.0% BENCHMARK | $0 | $0 | $0 | $0 | 18mo |
Implementation Timing Curve
Linear ramp to full run-rate per lever. Month 0 = close date. Partners should expect 60-70% of total uplift realized by month 12.
| Lever | M0 | M3 | M6 | M9 | M12 | M18 | M24 | M36 |
|---|---|---|---|---|---|---|---|---|
| Cost to Collect | $0 | $887K | $1.8M | $2.7M | $3.5M | $3.5M | $3.5M | $3.5M |
| Denial Rate Reduction | $0 | $878K | $1.8M | $2.6M | $3.5M | $3.5M | $3.5M | $3.5M |
| A/R Days Reduction | $0 | $719K | $1.4M | $2.2M | $2.2M | $2.2M | $2.2M | $2.2M |
| Clean Claim Rate | $0 | $57K | $113K | $113K | $113K | $113K | $113K | $113K |
| Cumulative | $0 | $2.5M | $5.1M | $7.6M | $9.3M | $9.3M | $9.3M | $9.3M |
Returns Sensitivity (IRR / MOIC)
5-year hold, 5.5x leverage, 3% organic growth, 10%/yr debt paydown. Green = exceeds 20% IRR hurdle. Amber = 15-20%. Red = below hurdle or loss. RCM uplift of $9.3M is added at exit.
| Entry \ Exit | 9.0x | 10.0x | 11.0x | 11.5x | 12.0x |
|---|---|---|---|---|---|
| 8.0x | 98% / 30.3x | 102% / 34.0x | 107% / 37.7x | 109% / 39.6x | 111% / 41.4x |
| 9.0x | 93% / 26.5x | 97% / 29.9x | 101% / 33.2x | 103% / 34.8x | 105% / 36.5x |
| 10.0x | 88% / 23.6x | 93% / 26.5x | 97% / 29.5x | 99% / 31.0x | 101% / 32.5x |
| 11.0x | 84% / 21.1x | 89% / 23.8x | 93% / 26.5x | 95% / 27.9x | 96% / 29.2x |
| 12.0x | 80% / 19.1x | 85% / 21.6x | 89% / 24.1x | 91% / 25.3x | 93% / 26.5x |
Covenant Headroom (at 10x Entry, 6.5x Max Leverage)
Pro forma EBITDA can decline 71% before the 6.5x covenant trips. RCM uplift reduces leverage from 8.5x to 1.9x, adding 6.5 turns of cushion.
5-Year Value Creation Waterfall
EBITDA trajectory: 3% organic growth + RCM uplift ramp (full run-rate at month 18).
| Base EBITDA | RCM Uplift | Total | Margin | |
|---|---|---|---|---|
| Entry | $2.7M | — | $2.7M | 1.5% |
| Year 1 | $2.8M | +$6.2M | $9.0M | 5.1% |
| Year 2 | $2.9M | +$9.3M | $12.2M | 6.9% |
| Year 3 | $3.0M | +$9.3M | $12.3M | 6.9% |
| Year 4 | $3.1M | +$9.3M | $12.4M | 7.0% |
| Year 5 | $3.2M | +$9.3M | $12.5M | 7.0% |
Achievement Sensitivity
What if we only achieve a fraction of each lever? 50% = conservative, 75% = base management case, 100% = plan, 120% = stretch.
| Lever | 50% | 75% | 100% | 120% |
|---|---|---|---|---|
| Cost to Collect | $1.8M | $2.7M | $3.5M | $4.3M |
| Denial Rate Reductio | $1.8M | $2.6M | $3.5M | $4.2M |
| A/R Days Reduction | $1.1M | $1.6M | $2.2M | $2.6M |
| Clean Claim Rate | $57K | $85K | $113K | $136K |
| Total | $4.7M | $7.0M | $9.3M | $11.2M |
Peer Context — Where This Hospital Sits
Key metrics vs 97 size-matched peers. Low percentile on margin/efficiency metrics = more room for improvement = larger bridge opportunity.
| Metric | Hospital | P25 | P50 | P75 | Percentile |
|---|---|---|---|---|---|
| Op Margin | 1.5% | -20.8% | -8.0% | 2.7% | P72 |
| Net-to-Gross | 18.0% | 20.8% | 25.3% | 32.7% | P14 |
| Occupancy | 34.4% | 42.7% | 58.1% | 70.5% | P13 |
| Rev/Bed | $933K | $692K | $1.2M | $1.6M | P37 |
| Exp/Bed | $919K | $729K | $1.2M | $1.7M | P32 |
Bridge Methodology
Coefficients calibrated to published research bands: denial 12%→5% = $8-15M on $400M NPR. Current metrics estimated from HCRIS public data and ML predictions. Target metrics set at P75 peer benchmarks with 60% gap closure assumption. Revenue levers use NPR × delta × avoidable share. Cost levers use claims volume × cost per reworked claim. Working capital from AR reduction is one-time cash (not included in recurring EBITDA). Returns assume 5.5x leverage, 3% organic growth, 10%/yr debt paydown.