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

HOSP

SUTTER DAVIS HOSPITAL

CCN 050537|LOC DAVIS, CA|BEDS 48|NPR $176.9M|MARGIN 12.5%

C-

SeekingChartis Score

INVESTMENT THESIS

Buy: SUTTER DAVIS HOSPITAL

/ 100 (B)

+$13.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$176.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

60%

CATALYSTS

▲RCM uplift of $13.0M (+736bps)

RISKS

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$176.9M

Net Patient Revenue

12.5%

Operating Margin

$22.2M

Net Income

Licensed Beds

$3,686K

Revenue per Bed

$154.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 26%■ MEDICAID · 6%■ COMMERCIAL · 68%

Score Breakdown

SCComposite · 51/100

Component	Score	Max	%
Market Position	13	35	36%
Financial Health	22	25	89%
Operational Quality	0	20	0%
Competitive Moat	6	20	28%

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