Value Bridge — KETTERING HEALTH MAIN CAMPUS
Current $-5M → Target $11M (+$16.0M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-5.1M
Current EBITDA
$10.9M
Target EBITDA
+$16.0M
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
$3.6M
Payer Mix Optimization
$8.7M
Cost to Collect Reduction
$2.9M
Clean Claim Improvement
$2.2M
Volume & Rate Growth
$14.5M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-5M to $11M. The highest-impact lever is Volume & Rate Growth at $5.8M probability-weighted.
IC talking point: "We see $16M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $176M in equity value creation."