Value Bridge — WENTWORTH DOUGLASS HOSPITAL
Current $54M → Target $65M (+$11.1M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$53.5M
Current EBITDA
$64.6M
Target EBITDA
+$11.1M
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
$2.5M
Payer Mix Optimization
$6.0M
Cost to Collect Reduction
$2.0M
Clean Claim Improvement
$1.5M
Volume & Rate Growth
$10.0M
What This Means
The 7-lever model projects a 21% EBITDA uplift from $54M to $65M. The highest-impact lever is Volume & Rate Growth at $4.0M probability-weighted.
IC talking point: "We see $11M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $122M in equity value creation."