Value Bridge — MOUNT NITTANY MEDICAL CENTER
Current $56M → Target $65M (+$9.8M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$55.7M
Current EBITDA
$65.5M
Target EBITDA
+$9.8M
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
$2.2M
Payer Mix Optimization
$5.3M
Cost to Collect Reduction
$1.8M
Clean Claim Improvement
$1.3M
Volume & Rate Growth
$8.8M
What This Means
The 7-lever model projects a 18% EBITDA uplift from $56M to $65M. The highest-impact lever is Volume & Rate Growth at $3.5M probability-weighted.
IC talking point: "We see $10M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $107M in equity value creation."