Value Bridge — EMERSON HOSPITAL
Current $-32M → Target $-25M (+$7.0M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-32.0M
Current EBITDA
$-25.0M
Target EBITDA
+$7.0M
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
$1.6M
Payer Mix Optimization
$3.8M
Cost to Collect Reduction
$1.3M
Clean Claim Improvement
$0.9M
Volume & Rate Growth
$6.3M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-32M to $-25M. The highest-impact lever is Volume & Rate Growth at $2.5M probability-weighted.
IC talking point: "We see $7M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $77M in equity value creation."