Value Bridge — GRANT MEDICAL CENTER
Current $82M → Target $104M (+$22.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$81.8M
Current EBITDA
$104.2M
Target EBITDA
+$22.4M
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
$5.1M
Payer Mix Optimization
$12.1M
Cost to Collect Reduction
$4.0M
Clean Claim Improvement
$3.0M
Volume & Rate Growth
$20.2M
What This Means
The 7-lever model projects a 27% EBITDA uplift from $82M to $104M. The highest-impact lever is Volume & Rate Growth at $8.1M probability-weighted.
IC talking point: "We see $22M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $246M in equity value creation."