Bridge Realization Estimate
ML model predicts what fraction of the bridge is achievable (accuracy: 60%, n=5,839)
Expected realization: 68% of modeled bridge. Strengths: Occupancy Rate. Risks: Revenue per Bed, Commercial Payer %. Risk-adjusted uplift: $1.1M (vs $1.6M 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 | $618K | $618K | $0 | 12mo |
| Denial Rate Reduction | 12.0% DEFAULT | 6.5% BENCHMARK | $595K | $17K | $612K | $0 | 12mo |
| A/R Days Reduction | 52.00 DEFAULT | 38.00 BENCHMARK | $95K | $281K | $376K | $1.2M | 9mo |
| Clean Claim Rate | 88.0% DEFAULT | 96.0% BENCHMARK | $0 | $20K | $20K | $0 | 6mo |
| Net Collection Rate | 93.5% DEFAULT | 39.6% 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 | $155K | $309K | $464K | $618K | $618K | $618K | $618K |
| Denial Rate Reduction | $0 | $153K | $306K | $459K | $612K | $612K | $612K | $612K |
| A/R Days Reduction | $0 | $125K | $251K | $376K | $376K | $376K | $376K | $376K |
| Clean Claim Rate | $0 | $10K | $20K | $20K | $20K | $20K | $20K | $20K |
| Cumulative | $0 | $443K | $886K | $1.3M | $1.6M | $1.6M | $1.6M | $1.6M |
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 $1.6M is added at exit.
| Entry \ Exit | 9.0x | 10.0x | 11.0x | 11.5x | 12.0x |
|---|---|---|---|---|---|
| 8.0x | 240% / 456.4x | 248% / 507.5x | 254% / 558.6x | 258% / 584.1x | 261% / 609.7x |
| 9.0x | 232% / 405.4x | 239% / 450.8x | 246% / 496.2x | 249% / 518.9x | 252% / 541.6x |
| 10.0x | 225% / 364.5x | 232% / 405.4x | 239% / 446.2x | 242% / 466.7x | 245% / 487.1x |
| 11.0x | 219% / 331.1x | 226% / 368.2x | 232% / 405.4x | 235% / 423.9x | 238% / 442.5x |
| 12.0x | 214% / 303.2x | 220% / 337.3x | 227% / 371.3x | 229% / 388.4x | 232% / 405.4x |
Covenant Headroom (at 10x Entry, 6.5x Max Leverage)
Pro forma EBITDA can decline 98% before the 6.5x covenant trips. RCM uplift reduces leverage from 8.5x to 0.1x, adding 8.3 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 | $26K | — | $26K | 0.1% |
| Year 1 | $27K | +$1.1M | $1.1M | 3.6% |
| Year 2 | $28K | +$1.6M | $1.7M | 5.4% |
| Year 3 | $29K | +$1.6M | $1.7M | 5.4% |
| Year 4 | $30K | +$1.6M | $1.7M | 5.4% |
| Year 5 | $31K | +$1.6M | $1.7M | 5.4% |
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 | $309K | $464K | $618K | $742K |
| Denial Rate Reductio | $306K | $459K | $612K | $735K |
| A/R Days Reduction | $188K | $282K | $376K | $452K |
| Clean Claim Rate | $10K | $15K | $20K | $24K |
| Total | $813K | $1.2M | $1.6M | $2.0M |
Peer Context — Where This Hospital Sits
Key metrics vs 22 size-matched peers. Low percentile on margin/efficiency metrics = more room for improvement = larger bridge opportunity.
| Metric | Hospital | P25 | P50 | P75 | Percentile |
|---|---|---|---|---|---|
| Op Margin | 0.1% | -16.7% | 0.4% | 7.3% | P45 |
| Net-to-Gross | 39.3% | 10.6% | 26.0% | 39.6% | P68 |
| Occupancy | 67.2% | 56.3% | 65.3% | 75.1% | P55 |
| Rev/Bed | $203K | $206K | $442K | $1.2M | P23 |
| Exp/Bed | $203K | $244K | $571K | $1.2M | P18 |
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.