Value Bridge — ENGLEWOOD HOSPITAL & MED CTR
Current $1M → Target $22M (+$21.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$0.7M
Current EBITDA
$22.1M
Target EBITDA
+$21.4M
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
$4.8M
Payer Mix Optimization
$11.6M
Cost to Collect Reduction
$3.9M
Clean Claim Improvement
$2.9M
Volume & Rate Growth
$19.3M
What This Means
The 7-lever model projects a 3157% EBITDA uplift from $1M to $22M. The highest-impact lever is Volume & Rate Growth at $7.7M probability-weighted.
IC talking point: "We see $21M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $235M in equity value creation."