Value Bridge — THOMAS JEFFERSON UNIV. HOSPITAL
Current $-97M → Target $-54M (+$42.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-96.6M
Current EBITDA
$-53.9M
Target EBITDA
+$42.7M
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
$9.7M
Payer Mix Optimization
$23.2M
Cost to Collect Reduction
$7.7M
Clean Claim Improvement
$5.8M
Volume & Rate Growth
$38.6M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-97M to $-54M. The highest-impact lever is Volume & Rate Growth at $15.5M probability-weighted.
IC talking point: "We see $43M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $470M in equity value creation."