Value Bridge — BANNER ESTRELLA MEDICAL CENTER
Current $147M → Target $188M (+$40.6M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$147.0M
Current EBITDA
$187.6M
Target EBITDA
+$40.6M
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
$9.2M
Payer Mix Optimization
$22.0M
Cost to Collect Reduction
$7.3M
Clean Claim Improvement
$5.5M
Volume & Rate Growth
$36.7M
What This Means
The 7-lever model projects a 28% EBITDA uplift from $147M to $188M. The highest-impact lever is Volume & Rate Growth at $14.7M probability-weighted.
IC talking point: "We see $41M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $447M in equity value creation."