Value Bridge — UNIVERSITY OF WI HOSPITALS & CLINICS
Current $86M → Target $146M (+$59.1M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$86.4M
Current EBITDA
$145.5M
Target EBITDA
+$59.1M
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
$13.4M
Payer Mix Optimization
$32.1M
Cost to Collect Reduction
$10.7M
Clean Claim Improvement
$8.0M
Volume & Rate Growth
$53.5M
What This Means
The 7-lever model projects a 68% EBITDA uplift from $86M to $146M. The highest-impact lever is Volume & Rate Growth at $21.4M probability-weighted.
IC talking point: "We see $59M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $650M in equity value creation."