Value Bridge — EDEN MEDICAL CENTER
Current $10M → Target $19M (+$8.6M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$10.4M
Current EBITDA
$19.1M
Target EBITDA
+$8.6M
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
$1.9M
Payer Mix Optimization
$4.7M
Cost to Collect Reduction
$1.6M
Clean Claim Improvement
$1.2M
Volume & Rate Growth
$7.8M
What This Means
The 7-lever model projects a 82% EBITDA uplift from $10M to $19M. The highest-impact lever is Volume & Rate Growth at $3.1M probability-weighted.
IC talking point: "We see $9M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $95M in equity value creation."