Value Bridge — CENTRAL DUPAGE HOSPITAL
Current $104M → Target $133M (+$28.8M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$104.2M
Current EBITDA
$133.0M
Target EBITDA
+$28.8M
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
$6.5M
Payer Mix Optimization
$15.6M
Cost to Collect Reduction
$5.2M
Clean Claim Improvement
$3.9M
Volume & Rate Growth
$26.1M
What This Means
The 7-lever model projects a 28% EBITDA uplift from $104M to $133M. The highest-impact lever is Volume & Rate Growth at $10.4M probability-weighted.
IC talking point: "We see $29M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $317M in equity value creation."