Value Bridge — CHILDRENS MEDICAL CENTER OF DALLAS
Current $160M → Target $195M (+$34.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$160.2M
Current EBITDA
$194.6M
Target EBITDA
+$34.4M
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
$7.8M
Payer Mix Optimization
$18.7M
Cost to Collect Reduction
$6.2M
Clean Claim Improvement
$4.7M
Volume & Rate Growth
$31.2M
What This Means
The 7-lever model projects a 21% EBITDA uplift from $160M to $195M. The highest-impact lever is Volume & Rate Growth at $12.5M probability-weighted.
IC talking point: "We see $34M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $379M in equity value creation."