Value Bridge — UNIVERSITY HEALTH SERVICES INC.
Current $-42M → Target $-31M (+$10.8M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-41.6M
Current EBITDA
$-30.8M
Target EBITDA
+$10.8M
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
$2.4M
Payer Mix Optimization
$5.8M
Cost to Collect Reduction
$1.9M
Clean Claim Improvement
$1.5M
Volume & Rate Growth
$9.7M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-42M to $-31M. The highest-impact lever is Volume & Rate Growth at $3.9M probability-weighted.
IC talking point: "We see $11M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $118M in equity value creation."