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

HOSP

RANCHO LOS AMIGOS NATL.REHAB.CTR.

CCN 050717|LOC DOWNEY, CA|BEDS 83|NPR $512.6M|MARGIN 41.9%

C+

SeekingChartis Score

INVESTMENT THESIS

Selective: RANCHO LOS AMIGOS NATL.REHAB.CTR.

/ 100 (C)

+$37.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$512.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

54%

CATALYSTS

▲RCM uplift of $37.7M (+736bps)

RISKS

▼Elevated distress risk (46%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$512.6M

Net Patient Revenue

41.9%

Operating Margin

$214.7M

Net Income

Licensed Beds

$6,176K

Revenue per Bed

$298.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 5%■ MEDICAID · 14%■ COMMERCIAL · 82%

Score Breakdown

SCComposite · 60/100

Component	Score	Max	%
Market Position	16	35	46%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	7	20	36%

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