Value Bridge — CHILDRENS MEDICAL CENTER OF PLANO
Current $27M → Target $36M (+$8.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$26.9M
Current EBITDA
$35.6M
Target EBITDA
+$8.7M
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
$1.5M
Coding Accuracy Uplift
$1.7M
Payer Mix Optimization
$4.0M
Cost to Collect Reduction
$1.3M
Clean Claim Improvement
$1.0M
Volume & Rate Growth
$6.7M
What This Means
The 7-lever model projects a 32% EBITDA uplift from $27M to $36M. The highest-impact lever is Volume & Rate Growth at $2.7M probability-weighted.
IC talking point: "We see $9M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $95M in equity value creation."