Value Bridge — LEGACY EMANUEL HOSPITAL & HEALTH CTR
Current $-49M → Target $-27M (+$21.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-49.2M
Current EBITDA
$-27.4M
Target EBITDA
+$21.7M
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
$4.9M
Payer Mix Optimization
$11.8M
Cost to Collect Reduction
$3.9M
Clean Claim Improvement
$2.9M
Volume & Rate Growth
$19.7M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-49M to $-27M. The highest-impact lever is Volume & Rate Growth at $7.9M probability-weighted.
IC talking point: "We see $22M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $239M in equity value creation."