Value Bridge — HAVASU REGIONAL MEDICAL CENTER
Current $20M → Target $26M (+$5.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$20.5M
Current EBITDA
$26.1M
Target EBITDA
+$5.7M
Total Uplift
7
Value Levers
EBITDA Bridge — 7 Lever Model
Each lever shows gross impact, probability of achievement, and probability-weighted value.
Denial Rate Reduction
$0.0M
AR Acceleration
$0.0M
Coding Accuracy Uplift
$1.3M
Payer Mix Optimization
$3.1M
Cost to Collect Reduction
$1.0M
Clean Claim Improvement
$0.8M
Volume & Rate Growth
$5.1M
What This Means
The 7-lever model projects a 28% EBITDA uplift from $20M to $26M. The highest-impact lever is Volume & Rate Growth at $2.0M probability-weighted.
IC talking point: "We see $6M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $62M in equity value creation."