Value Bridge — U OF U HOSPITALS & CLINICS
Current $-48M → Target $12M (+$60.0M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-47.5M
Current EBITDA
$12.5M
Target EBITDA
+$60.0M
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
$13.6M
Payer Mix Optimization
$32.6M
Cost to Collect Reduction
$10.9M
Clean Claim Improvement
$8.1M
Volume & Rate Growth
$54.3M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-48M to $12M. The highest-impact lever is Volume & Rate Growth at $21.7M probability-weighted.
IC talking point: "We see $60M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $660M in equity value creation."