Bridge Realization Estimate
ML model predicts what fraction of the bridge is achievable (accuracy: 60%, n=5,839)
Expected realization: 70% of modeled bridge. Strengths: Occupancy Rate, Revenue per Bed. Risks: Bed Count. Risk-adjusted uplift: $24.7M (vs $35.5M 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 | $13.5M | $13.5M | $0 | 12mo |
| Denial Rate Reduction | 12.0% DEFAULT | 6.5% BENCHMARK | $13.0M | $371K | $13.4M | $0 | 12mo |
| A/R Days Reduction | 52.00 DEFAULT | 38.00 BENCHMARK | $2.1M | $6.1M | $8.2M | $25.9M | 9mo |
| Clean Claim Rate | 88.0% DEFAULT | 96.0% BENCHMARK | $0 | $432K | $432K | $0 | 6mo |
| Net Collection Rate | 93.5% DEFAULT | 35.1% 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 | $3.4M | $6.8M | $10.1M | $13.5M | $13.5M | $13.5M | $13.5M |
| Denial Rate Reduction | $0 | $3.3M | $6.7M | $10.0M | $13.4M | $13.4M | $13.4M | $13.4M |
| A/R Days Reduction | $0 | $2.7M | $5.5M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M |
| Clean Claim Rate | $0 | $216K | $432K | $432K | $432K | $432K | $432K | $432K |
| Cumulative | $0 | $9.7M | $19.3M | $28.8M | $35.5M | $35.5M | $35.5M | $35.5M |
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 $35.5M 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 | $-97.6M | — | $-97.6M | -14.5% |
| Year 1 | $-100.5M | +$23.7M | $-76.9M | -11.4% |
| Year 2 | $-103.6M | +$35.5M | $-68.0M | -10.1% |
| Year 3 | $-106.7M | +$35.5M | $-71.2M | -10.5% |
| Year 4 | $-109.9M | +$35.5M | $-74.4M | -11.0% |
| Year 5 | $-113.2M | +$35.5M | $-77.6M | -11.5% |
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 | $6.8M | $10.1M | $13.5M | $16.2M |
| Denial Rate Reductio | $6.7M | $10.0M | $13.4M | $16.0M |
| A/R Days Reduction | $4.1M | $6.2M | $8.2M | $9.9M |
| Clean Claim Rate | $216K | $324K | $432K | $518K |
| Total | $17.8M | $26.6M | $35.5M | $42.6M |
Peer Context — Where This Hospital Sits
Key metrics vs 26 size-matched peers. Low percentile on margin/efficiency metrics = more room for improvement = larger bridge opportunity.
| Metric | Hospital | P25 | P50 | P75 | Percentile |
|---|---|---|---|---|---|
| Op Margin | -14.5% | -14.4% | -11.0% | -5.1% | P23 |
| Net-to-Gross | 29.0% | 25.3% | 29.4% | 35.1% | P42 |
| Occupancy | 63.7% | 73.3% | 77.1% | 92.3% | P12 |
| Rev/Bed | $2.3M | $1.8M | $2.5M | $2.9M | P42 |
| Exp/Bed | $2.6M | $1.9M | $2.7M | $3.2M | P42 |
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.