Value Bridge — PARK NICOLLET METHODIST HOSPITAL
Current $23M → Target $39M (+$16.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$22.7M
Current EBITDA
$39.1M
Target EBITDA
+$16.4M
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
$3.7M
Payer Mix Optimization
$8.9M
Cost to Collect Reduction
$3.0M
Clean Claim Improvement
$2.2M
Volume & Rate Growth
$14.8M
What This Means
The 7-lever model projects a 72% EBITDA uplift from $23M to $39M. The highest-impact lever is Volume & Rate Growth at $5.9M probability-weighted.
IC talking point: "We see $16M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $180M in equity value creation."