Value Bridge — UNIVERSITY OF NORTH CAROLINA HOSP.
Current $383M → Target $447M (+$63.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$383.0M
Current EBITDA
$446.6M
Target EBITDA
+$63.7M
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
$14.4M
Payer Mix Optimization
$34.6M
Cost to Collect Reduction
$11.5M
Clean Claim Improvement
$8.6M
Volume & Rate Growth
$57.6M
What This Means
The 7-lever model projects a 17% EBITDA uplift from $383M to $447M. The highest-impact lever is Volume & Rate Growth at $23.1M probability-weighted.
IC talking point: "We see $64M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $701M in equity value creation."