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

HOSP

NORTHBAY HOSPITAL GROUP

CCN 050367|LOC FAIRFIELD, CA|BEDS 204|NPR $676.6M|MARGIN -8.2%

SeekingChartis Score

INVESTMENT THESIS

Buy: NORTHBAY HOSPITAL GROUP

/ 100 (B)

+$49.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$676.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

60%

CATALYSTS

▲RCM uplift of $49.8M (+736bps)

▲Platform-sized facility

RISKS

Buy — solid fundamentals with identifiable value creation levers. Proceed to detailed diligence.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$676.6M

Net Patient Revenue

-8.2%

Operating Margin

$-55.2M

Net Income

204

Licensed Beds

$3,317K

Revenue per Bed

$731.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 34%■ MEDICAID · 6%■ COMMERCIAL · 60%

Score Breakdown

SCComposite · 36/100

Component	Score	Max	%
Market Position	20	35	58%
Financial Health	6	25	23%
Operational Quality	0	20	0%
Competitive Moat	3	20	14%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
050002	ST ROSE HOSPITAL	153	$0M
050006	ST. JOSEPH HOSPITAL - EUREKA	132	$0M
050007	MILLS PENINSULA MEDICAL CENTER	241	$0M
050008	CPMC-R.K. DAVIES MEDICAL CENTER	105	$0M
050009	QUEEN OF THE VALLEY MEDICAL CENTER	119	$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 CAStart Diligence · creates a deal from HCRIS