Value Bridge — BANNER GATEWAY MEDICAL CENTER
Current $30M → Target $42M (+$12.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$29.7M
Current EBITDA
$42.3M
Target EBITDA
+$12.7M
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
$2.9M
Payer Mix Optimization
$6.9M
Cost to Collect Reduction
$2.3M
Clean Claim Improvement
$1.7M
Volume & Rate Growth
$11.5M
What This Means
The 7-lever model projects a 43% EBITDA uplift from $30M to $42M. The highest-impact lever is Volume & Rate Growth at $4.6M probability-weighted.
IC talking point: "We see $13M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $140M in equity value creation."