Value Bridge — HOSPITAL OF THE UNIV OF PENNA
Current $-429M → Target $-355M (+$74.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-428.9M
Current EBITDA
$-354.6M
Target EBITDA
+$74.4M
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
$16.8M
Payer Mix Optimization
$40.4M
Cost to Collect Reduction
$13.5M
Clean Claim Improvement
$10.1M
Volume & Rate Growth
$67.3M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-429M to $-355M. The highest-impact lever is Volume & Rate Growth at $26.9M probability-weighted.
IC talking point: "We see $74M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $818M in equity value creation."