Value Bridge — LAKELAND REGIONAL MED CTR
Current $39M → Target $59M (+$20.5M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$38.8M
Current EBITDA
$59.3M
Target EBITDA
+$20.5M
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
$4.6M
Payer Mix Optimization
$11.1M
Cost to Collect Reduction
$3.7M
Clean Claim Improvement
$2.8M
Volume & Rate Growth
$18.6M
What This Means
The 7-lever model projects a 53% EBITDA uplift from $39M to $59M. The highest-impact lever is Volume & Rate Growth at $7.4M probability-weighted.
IC talking point: "We see $21M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $226M in equity value creation."