Value Bridge — INTEGRIS BAPTIST MEDICAL CENTER
Current $-88M → Target $-66M (+$22.6M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-88.5M
Current EBITDA
$-65.9M
Target EBITDA
+$22.6M
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
$12.3M
Cost to Collect Reduction
$4.1M
Clean Claim Improvement
$3.1M
Volume & Rate Growth
$20.4M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-88M to $-66M. The highest-impact lever is Volume & Rate Growth at $8.2M probability-weighted.
IC talking point: "We see $23M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $248M in equity value creation."