Value Bridge — MEDICAL UNIVERSITY OF SOUTH CAROLINA
Current $-52M → Target $5M (+$57.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-52.5M
Current EBITDA
$5.2M
Target EBITDA
+$57.7M
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
$13.0M
Payer Mix Optimization
$31.3M
Cost to Collect Reduction
$10.4M
Clean Claim Improvement
$7.8M
Volume & Rate Growth
$52.2M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-52M to $5M. The highest-impact lever is Volume & Rate Growth at $20.9M probability-weighted.
IC talking point: "We see $58M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $634M in equity value creation."