Value Bridge — CJW MEDICAL CENTER
Current $80M → Target $103M (+$22.2M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$80.4M
Current EBITDA
$102.6M
Target EBITDA
+$22.2M
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
$5.0M
Payer Mix Optimization
$12.1M
Cost to Collect Reduction
$4.0M
Clean Claim Improvement
$3.0M
Volume & Rate Growth
$20.1M
What This Means
The 7-lever model projects a 28% EBITDA uplift from $80M to $103M. The highest-impact lever is Volume & Rate Growth at $8.0M probability-weighted.
IC talking point: "We see $22M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $244M in equity value creation."