Value Bridge — WESTERN RESERVE HOSPITAL
Current $-14M → Target $-10M (+$3.3M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-13.7M
Current EBITDA
$-10.4M
Target EBITDA
+$3.3M
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
$0.7M
Payer Mix Optimization
$1.8M
Cost to Collect Reduction
$0.6M
Clean Claim Improvement
$0.4M
Volume & Rate Growth
$3.0M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-14M to $-10M. The highest-impact lever is Volume & Rate Growth at $1.2M probability-weighted.
IC talking point: "We see $3M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $36M in equity value creation."