Bridge Realization Estimate
ML model predicts what fraction of the bridge is achievable (accuracy: 60%, n=5,839)
Expected realization: 72% of modeled bridge. Strengths: Occupancy Rate, Revenue per Bed. Risks: Bed Count, Commercial Payer %. Risk-adjusted uplift: $34.7M (vs $47.9M 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 | $18.2M | $18.2M | $0 | 12mo |
| Denial Rate Reduction | 12.0% DEFAULT | 6.5% BENCHMARK | $17.5M | $501K | $18.0M | $0 | 12mo |
| A/R Days Reduction | 52.00 DEFAULT | 38.00 BENCHMARK | $2.8M | $8.3M | $11.1M | $34.9M | 9mo |
| Clean Claim Rate | 88.0% DEFAULT | 96.0% BENCHMARK | $0 | $583K | $583K | $0 | 6mo |
| Net Collection Rate | 93.5% DEFAULT | 30.0% 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 | $4.6M | $9.1M | $13.7M | $18.2M | $18.2M | $18.2M | $18.2M |
| Denial Rate Reduction | $0 | $4.5M | $9.0M | $13.5M | $18.0M | $18.0M | $18.0M | $18.0M |
| A/R Days Reduction | $0 | $3.7M | $7.4M | $11.1M | $11.1M | $11.1M | $11.1M | $11.1M |
| Clean Claim Rate | $0 | $291K | $583K | $583K | $583K | $583K | $583K | $583K |
| Cumulative | $0 | $13.0M | $26.1M | $38.9M | $47.9M | $47.9M | $47.9M | $47.9M |
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 $47.9M is added at exit.
| Entry \ Exit | 9.0x | 10.0x | 11.0x | 11.5x | 12.0x |
|---|---|---|---|---|---|
| 8.0x | Loss | Loss | Loss | Loss | Loss |
| 9.0x | Loss | Loss | Loss | Loss | Loss |
| 10.0x | Loss | Loss | Loss | Loss | Loss |
| 11.0x | Loss | Loss | Loss | Loss | Loss |
| 12.0x | Loss | Loss | Loss | Loss | Loss |
Covenant Headroom (at 10x Entry, 6.5x Max Leverage)
Pro forma EBITDA can decline 0% before the 6.5x covenant trips. RCM uplift reduces leverage from 99.0x to 99.0x, adding 0.0 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 | $-218.1M | — | $-218.1M | -23.9% |
| Year 1 | $-224.7M | +$31.9M | $-192.7M | -21.2% |
| Year 2 | $-231.4M | +$47.9M | $-183.5M | -20.1% |
| Year 3 | $-238.3M | +$47.9M | $-190.4M | -20.9% |
| Year 4 | $-245.5M | +$47.9M | $-197.6M | -21.7% |
| Year 5 | $-252.9M | +$47.9M | $-204.9M | -22.5% |
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 | $9.1M | $13.7M | $18.2M | $21.9M |
| Denial Rate Reductio | $9.0M | $13.5M | $18.0M | $21.6M |
| A/R Days Reduction | $5.5M | $8.3M | $11.1M | $13.3M |
| Clean Claim Rate | $291K | $437K | $583K | $700K |
| Total | $24.0M | $35.9M | $47.9M | $57.5M |
Peer Context — Where This Hospital Sits
Key metrics vs 65 size-matched peers. Low percentile on margin/efficiency metrics = more room for improvement = larger bridge opportunity.
| Metric | Hospital | P25 | P50 | P75 | Percentile |
|---|---|---|---|---|---|
| Op Margin | -23.9% | -17.7% | -7.5% | 0.3% | P10 |
| Net-to-Gross | 16.6% | 16.8% | 23.1% | 30.0% | P23 |
| Occupancy | 75.8% | 56.3% | 69.3% | 77.5% | P66 |
| Rev/Bed | $2.6M | $1.2M | $1.5M | $2.0M | P87 |
| Exp/Bed | $3.3M | $1.2M | $1.6M | $1.9M | P94 |
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.