🛡️ Public data only — no PHI permitted on this instance.

HOSP

CORNERSTONE BH EL DORADO

CCN 034033|LOC TUCSON, AZ|BEDS 106|NPR $17.2M|MARGIN 13.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: CORNERSTONE BH EL DORADO

/ 100 (C)

+$1.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$17.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

39%

CATALYSTS

RISKS

▼Elevated distress risk (61%)

▼High Medicaid exposure (61%)

Hold / Selective — investigate specific opportunities but be prepared for execution risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$17.2M

Net Patient Revenue

13.1%

Operating Margin

$2.3M

Net Income

106

Licensed Beds

$163K

Revenue per Bed

$15.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 4%■ MEDICAID · 61%■ COMMERCIAL · 35%

Score Breakdown

SCComposite · 49/100

Component	Score	Max	%
Market Position	9	35	27%
Financial Health	23	25	91%
Operational Quality	0	20	0%
Competitive Moat	7	20	33%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
030002	BANNER UNIVERSITY MEDICAL CENTER PHX	656	$0M
030006	TUCSON MEDICAL CENTER	499	$0M
030007	VERDE VALLEY MEDICAL CENTER	87	$0M
030010	CARONDELET ST. MARYS HOSPITAL	357	$0M
030011	CARONDELET ST. JOSEPH HOSPITAL	451	$0M

Team Notes

NOTE0 entries

Actions

ACT

WFDiligence Workflow

Competitive Intel EBITDA Bridge Data Room IC Memo Scenarios

AIDeep Analysis

ML Analysis Demand 3-Year History Stats Bayesian

FINFinancial Models

DCF LBO 3-Statement Returns Market Denial

MORE IN AZStart Diligence · creates a deal from HCRIS