Value Bridge — WINTER HAVEN HOSPITAL
Current $-36M → Target $-27M (+$9.2M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-36.4M
Current EBITDA
$-27.1M
Target EBITDA
+$9.2M
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
$2.1M
Payer Mix Optimization
$5.0M
Cost to Collect Reduction
$1.7M
Clean Claim Improvement
$1.3M
Volume & Rate Growth
$8.4M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-36M to $-27M. The highest-impact lever is Volume & Rate Growth at $3.3M probability-weighted.
IC talking point: "We see $9M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $102M in equity value creation."