Value Bridge — UNIV OF MISSOURI HEALTH CARE
Current $-27M → Target $3M (+$29.9M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-27.1M
Current EBITDA
$2.8M
Target EBITDA
+$29.9M
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
$6.8M
Payer Mix Optimization
$16.3M
Cost to Collect Reduction
$5.4M
Clean Claim Improvement
$4.1M
Volume & Rate Growth
$27.1M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-27M to $3M. The highest-impact lever is Volume & Rate Growth at $10.8M probability-weighted.
IC talking point: "We see $30M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $329M in equity value creation."