Value Bridge — TRI-STATE MEMORIAL HOSPITAL
Current $1M → Target $3M (+$2.4M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$0.8M
Current EBITDA
$3.2M
Target EBITDA
+$2.4M
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
$0.5M
Payer Mix Optimization
$1.3M
Cost to Collect Reduction
$0.4M
Clean Claim Improvement
$0.3M
Volume & Rate Growth
$2.1M
What This Means
The 7-lever model projects a 291% EBITDA uplift from $1M to $3M. The highest-impact lever is Volume & Rate Growth at $0.9M probability-weighted.
IC talking point: "We see $2M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $26M in equity value creation."