Value Bridge — GOOD SHEPHERD MEDICAL CENTER
Current $9M → Target $13M (+$3.9M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$9.5M
Current EBITDA
$13.4M
Target EBITDA
+$3.9M
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
$0.9M
Payer Mix Optimization
$2.1M
Cost to Collect Reduction
$0.7M
Clean Claim Improvement
$0.5M
Volume & Rate Growth
$3.6M
What This Means
The 7-lever model projects a 41% EBITDA uplift from $9M to $13M. The highest-impact lever is Volume & Rate Growth at $1.4M probability-weighted.
IC talking point: "We see $4M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $43M in equity value creation."