Value Bridge — MEMORIAL HERMANN KATY
Current $51M → Target $59M (+$8.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$50.6M
Current EBITDA
$59.0M
Target EBITDA
+$8.4M
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
$1.9M
Payer Mix Optimization
$4.6M
Cost to Collect Reduction
$1.5M
Clean Claim Improvement
$1.1M
Volume & Rate Growth
$7.6M
What This Means
The 7-lever model projects a 17% EBITDA uplift from $51M to $59M. The highest-impact lever is Volume & Rate Growth at $3.1M probability-weighted.
IC talking point: "We see $8M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $93M in equity value creation."