Value Bridge — PAM SPECIALTY HOSPITAL OF LAS VEGAS
Current $4M → Target $5M (+$0.8M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$3.8M
Current EBITDA
$4.6M
Target EBITDA
+$0.8M
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
$0.2M
Payer Mix Optimization
$0.5M
Cost to Collect Reduction
$0.2M
Clean Claim Improvement
$0.1M
Volume & Rate Growth
$0.8M
What This Means
The 7-lever model projects a 22% EBITDA uplift from $4M to $5M. The highest-impact lever is Volume & Rate Growth at $0.3M probability-weighted.
IC talking point: "We see $1M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $9M in equity value creation."