Value Bridge — ST. AGNES HOSPITAL
Current $-8M → Target $-2M (+$6.1M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-8.3M
Current EBITDA
$-2.2M
Target EBITDA
+$6.1M
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
$1.4M
Payer Mix Optimization
$3.3M
Cost to Collect Reduction
$1.1M
Clean Claim Improvement
$0.8M
Volume & Rate Growth
$5.5M
What This Means
The 7-lever model projects a 0% EBITDA uplift from $-8M to $-2M. The highest-impact lever is Volume & Rate Growth at $2.2M probability-weighted.
IC talking point: "We see $6M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $67M in equity value creation."