Value Bridge — FROEDTERT MEM. LUTHERAN HOSPT.
Current $53M → Target $106M (+$52.7M)
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$52.9M
Current EBITDA
$105.6M
Target EBITDA
+$52.7M
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
$11.9M
Payer Mix Optimization
$28.6M
Cost to Collect Reduction
$9.5M
Clean Claim Improvement
$7.2M
Volume & Rate Growth
$47.7M
What This Means
The 7-lever model projects a 100% EBITDA uplift from $53M to $106M. The highest-impact lever is Volume & Rate Growth at $19.1M probability-weighted.
IC talking point: "We see $53M in annual EBITDA improvement, primarily from volume & rate growth. At an 11x multiple, this represents $580M in equity value creation."