Value Bridge — SAINT THOMAS RUTHERFORD HOSPITAL
Current $6M → Target $18M (+$11.5M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$6.0M
Current EBITDA
$17.5M
Target EBITDA
+$11.5M
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
$2.0M
Coding Accuracy Uplift
$2.2M
Payer Mix Optimization
$5.4M
Cost to Collect Reduction
$1.8M
Clean Claim Improvement
$1.3M
Volume & Rate Growth
$8.9M
What This Means
The 7-lever model projects a 190% EBITDA uplift from $6M to $18M. The highest-impact lever is Volume & Rate Growth at $3.6M probability-weighted.
IC talking point: "We see $12M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $127M in equity value creation."