Value Bridge — PHOENIX CHILDRENS HOSPITAL
Current $76M → Target $104M (+$27.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$75.8M
Current EBITDA
$103.6M
Target EBITDA
+$27.7M
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
$6.3M
Payer Mix Optimization
$15.1M
Cost to Collect Reduction
$5.0M
Clean Claim Improvement
$3.8M
Volume & Rate Growth
$25.1M
What This Means
The 7-lever model projects a 37% EBITDA uplift from $76M to $104M. The highest-impact lever is Volume & Rate Growth at $10.0M probability-weighted.
IC talking point: "We see $28M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $305M in equity value creation."