Value Bridge — CENTURA PENROSE HOSPITAL
Current $1M → Target $19M (+$17.9M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$1.2M
Current EBITDA
$19.1M
Target EBITDA
+$17.9M
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
$4.0M
Payer Mix Optimization
$9.7M
Cost to Collect Reduction
$3.2M
Clean Claim Improvement
$2.4M
Volume & Rate Growth
$16.2M
What This Means
The 7-lever model projects a 1473% EBITDA uplift from $1M to $19M. The highest-impact lever is Volume & Rate Growth at $6.5M probability-weighted.
IC talking point: "We see $18M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $197M in equity value creation."