Value Bridge — BAYLOR S&W MEDICAL CENTER - PLANO
Current $10M → Target $15M (+$5.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$9.7M
Current EBITDA
$15.0M
Target EBITDA
+$5.4M
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
$1.2M
Payer Mix Optimization
$2.9M
Cost to Collect Reduction
$1.0M
Clean Claim Improvement
$0.7M
Volume & Rate Growth
$4.9M
What This Means
The 7-lever model projects a 56% EBITDA uplift from $10M to $15M. The highest-impact lever is Volume & Rate Growth at $1.9M probability-weighted.
IC talking point: "We see $5M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $59M in equity value creation."