Value Bridge — AURORA HEALTH CARE METRO INC.
Current $4M → Target $42M (+$38.3M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$3.8M
Current EBITDA
$42.1M
Target EBITDA
+$38.3M
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
$8.7M
Payer Mix Optimization
$20.8M
Cost to Collect Reduction
$6.9M
Clean Claim Improvement
$5.2M
Volume & Rate Growth
$34.7M
What This Means
The 7-lever model projects a 1005% EBITDA uplift from $4M to $42M. The highest-impact lever is Volume & Rate Growth at $13.9M probability-weighted.
IC talking point: "We see $38M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $422M in equity value creation."