Value Bridge — DANBURY HOSPITAL
Current $-21M → Target $-5M (+$15.8M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-20.6M
Current EBITDA
$-4.8M
Target EBITDA
+$15.8M
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
$3.6M
Payer Mix Optimization
$8.6M
Cost to Collect Reduction
$2.9M
Clean Claim Improvement
$2.1M
Volume & Rate Growth
$14.3M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-21M to $-5M. The highest-impact lever is Volume & Rate Growth at $5.7M probability-weighted.
IC talking point: "We see $16M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $174M in equity value creation."