Bridge Realization Estimate
ML model predicts what fraction of the bridge is achievable (accuracy: 60%, n=5,839)
Expected realization: 71% of modeled bridge. Strengths: Occupancy Rate, Revenue per Bed. Risks: Bed Count. Risk-adjusted uplift: $21.9M (vs $30.6M 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 | $11.6M | $11.6M | $0 | 12mo |
| Denial Rate Reduction | 12.0% DEFAULT | 6.5% BENCHMARK | $11.2M | $320K | $11.5M | $0 | 12mo |
| A/R Days Reduction | 52.00 DEFAULT | 38.00 BENCHMARK | $1.8M | $5.3M | $7.1M | $22.3M | 9mo |
| Clean Claim Rate | 88.0% DEFAULT | 96.0% BENCHMARK | $0 | $372K | $372K | $0 | 6mo |
| Net Collection Rate | 93.5% DEFAULT | 29.3% 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 | $2.9M | $5.8M | $8.7M | $11.6M | $11.6M | $11.6M | $11.6M |
| Denial Rate Reduction | $0 | $2.9M | $5.8M | $8.6M | $11.5M | $11.5M | $11.5M | $11.5M |
| A/R Days Reduction | $0 | $2.4M | $4.7M | $7.1M | $7.1M | $7.1M | $7.1M | $7.1M |
| Clean Claim Rate | $0 | $186K | $372K | $372K | $372K | $372K | $372K | $372K |
| Cumulative | $0 | $8.3M | $16.7M | $24.8M | $30.6M | $30.6M | $30.6M | $30.6M |
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 $30.6M is added at exit.
| Entry \ Exit | 9.0x | 10.0x | 11.0x | 11.5x | 12.0x |
|---|---|---|---|---|---|
| 8.0x | 73% / 15.3x | 77% / 17.4x | 81% / 19.5x | 83% / 20.5x | 85% / 21.5x |
| 9.0x | 68% / 13.3x | 72% / 15.1x | 76% / 16.9x | 78% / 17.9x | 80% / 18.8x |
| 10.0x | 63% / 11.6x | 68% / 13.3x | 72% / 14.9x | 74% / 15.8x | 75% / 16.6x |
| 11.0x | 59% / 10.3x | 64% / 11.8x | 68% / 13.3x | 70% / 14.0x | 71% / 14.8x |
| 12.0x | 56% / 9.1x | 60% / 10.5x | 64% / 11.9x | 66% / 12.6x | 68% / 13.3x |
Covenant Headroom (at 10x Entry, 6.5x Max Leverage)
Pro forma EBITDA can decline 45% before the 6.5x covenant trips. RCM uplift reduces leverage from 8.5x to 3.6x, adding 4.9 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 | $22.1M | — | $22.1M | 3.8% |
| Year 1 | $22.8M | +$20.4M | $43.2M | 7.4% |
| Year 2 | $23.5M | +$30.6M | $54.1M | 9.3% |
| Year 3 | $24.2M | +$30.6M | $54.8M | 9.4% |
| Year 4 | $24.9M | +$30.6M | $55.5M | 9.5% |
| Year 5 | $25.7M | +$30.6M | $56.3M | 9.7% |
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 | $5.8M | $8.7M | $11.6M | $14.0M |
| Denial Rate Reductio | $5.8M | $8.6M | $11.5M | $13.8M |
| A/R Days Reduction | $3.5M | $5.3M | $7.1M | $8.5M |
| Clean Claim Rate | $186K | $279K | $372K | $447K |
| Total | $15.3M | $23.0M | $30.6M | $36.7M |
Peer Context — Where This Hospital Sits
Key metrics vs 34 size-matched peers. Low percentile on margin/efficiency metrics = more room for improvement = larger bridge opportunity.
| Metric | Hospital | P25 | P50 | P75 | Percentile |
|---|---|---|---|---|---|
| Op Margin | 3.8% | -6.2% | 4.4% | 11.8% | P44 |
| Net-to-Gross | 30.0% | 21.4% | 24.7% | 29.3% | P76 |
| Occupancy | 70.5% | 56.2% | 66.7% | 71.6% | P68 |
| Rev/Bed | $2.3M | $1.4M | $1.7M | $2.1M | P82 |
| Exp/Bed | $2.2M | $1.3M | $1.6M | $1.9M | P82 |
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.