Value Bridge — KISHWAUKEE COMMUNITY HOSPITAL
Current $28M → Target $36M (+$7.9M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$28.4M
Current EBITDA
$36.3M
Target EBITDA
+$7.9M
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
$1.8M
Payer Mix Optimization
$4.3M
Cost to Collect Reduction
$1.4M
Clean Claim Improvement
$1.1M
Volume & Rate Growth
$7.1M
What This Means
The 7-lever model projects a 28% EBITDA uplift from $28M to $36M. The highest-impact lever is Volume & Rate Growth at $2.8M probability-weighted.
IC talking point: "We see $8M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $86M in equity value creation."