Value Bridge — WILLIS-KNIGHTON HEALTH SYSTEMS
Current $70M → Target $93M (+$22.5M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$70.2M
Current EBITDA
$92.6M
Target EBITDA
+$22.5M
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
$5.1M
Payer Mix Optimization
$12.2M
Cost to Collect Reduction
$4.1M
Clean Claim Improvement
$3.1M
Volume & Rate Growth
$20.3M
What This Means
The 7-lever model projects a 32% EBITDA uplift from $70M to $93M. The highest-impact lever is Volume & Rate Growth at $8.1M probability-weighted.
IC talking point: "We see $22M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $247M in equity value creation."