Value Bridge — SANTA MONICA UCLA MEDICAL CENTER
Current $24M → Target $42M (+$18.5M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$23.6M
Current EBITDA
$42.0M
Target EBITDA
+$18.5M
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
$4.2M
Payer Mix Optimization
$10.0M
Cost to Collect Reduction
$3.3M
Clean Claim Improvement
$2.5M
Volume & Rate Growth
$16.7M
What This Means
The 7-lever model projects a 78% EBITDA uplift from $24M to $42M. The highest-impact lever is Volume & Rate Growth at $6.7M probability-weighted.
IC talking point: "We see $18M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $203M in equity value creation."