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

HOSP

GOOD SAMARITAN HOSPITAL

CCN 050380|LOC SAN JOSE, CA|BEDS 324|NPR $618.5M|MARGIN 20.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: GOOD SAMARITAN HOSPITAL

/ 100 (C)

+$45.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$618.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

57%

CATALYSTS

▲RCM uplift of $45.5M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (43%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$618.5M

Net Patient Revenue

20.8%

Operating Margin

$128.9M

Net Income

324

Licensed Beds

$1,909K

Revenue per Bed

$489.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 34%■ MEDICAID · 4%■ COMMERCIAL · 62%

Score Breakdown

SCComposite · 74/100

Component	Score	Max	%
Market Position	24	35	68%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	10	20	52%

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