Value Bridge — SHANNON MEDICAL CENTER
Current $77M → Target $91M (+$13.5M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$77.2M
Current EBITDA
$90.7M
Target EBITDA
+$13.5M
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
$0.0M
Coding Accuracy Uplift
$3.1M
Payer Mix Optimization
$7.3M
Cost to Collect Reduction
$2.4M
Clean Claim Improvement
$1.8M
Volume & Rate Growth
$12.2M
What This Means
The 7-lever model projects a 17% EBITDA uplift from $77M to $91M. The highest-impact lever is Volume & Rate Growth at $4.9M probability-weighted.
IC talking point: "We see $13M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $148M in equity value creation."