Value Bridge — ST. JOSEPHS HOSPITAL
Current $129M → Target $164M (+$34.5M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$129.0M
Current EBITDA
$163.5M
Target EBITDA
+$34.5M
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
$7.8M
Payer Mix Optimization
$18.8M
Cost to Collect Reduction
$6.3M
Clean Claim Improvement
$4.7M
Volume & Rate Growth
$31.3M
What This Means
The 7-lever model projects a 27% EBITDA uplift from $129M to $164M. The highest-impact lever is Volume & Rate Growth at $12.5M probability-weighted.
IC talking point: "We see $35M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $380M in equity value creation."