Value Bridge — CALIFORNIA PACIFIC MEDICAL CENTER
Current $-183M → Target $-161M (+$21.8M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-182.7M
Current EBITDA
$-160.9M
Target EBITDA
+$21.8M
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
$4.9M
Payer Mix Optimization
$11.9M
Cost to Collect Reduction
$4.0M
Clean Claim Improvement
$3.0M
Volume & Rate Growth
$19.8M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-183M to $-161M. The highest-impact lever is Volume & Rate Growth at $7.9M probability-weighted.
IC talking point: "We see $22M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $240M in equity value creation."