Value Bridge — HENDRICK MEDICAL CENTER
Current $34M → Target $49M (+$15.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$33.8M
Current EBITDA
$49.5M
Target EBITDA
+$15.7M
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
$3.5M
Payer Mix Optimization
$8.5M
Cost to Collect Reduction
$2.8M
Clean Claim Improvement
$2.1M
Volume & Rate Growth
$14.2M
What This Means
The 7-lever model projects a 46% EBITDA uplift from $34M to $49M. The highest-impact lever is Volume & Rate Growth at $5.7M probability-weighted.
IC talking point: "We see $16M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $173M in equity value creation."