Value Bridge — BANNER BAYWOOD MEDICAL CENTER
Current $111M → Target $142M (+$30.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$111.1M
Current EBITDA
$141.8M
Target EBITDA
+$30.7M
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
$6.9M
Payer Mix Optimization
$16.7M
Cost to Collect Reduction
$5.6M
Clean Claim Improvement
$4.2M
Volume & Rate Growth
$27.8M
What This Means
The 7-lever model projects a 28% EBITDA uplift from $111M to $142M. The highest-impact lever is Volume & Rate Growth at $11.1M probability-weighted.
IC talking point: "We see $31M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $338M in equity value creation."