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

HOSP

VIBRA REHABILITATION HOSPITAL OF RAN

CCN 053041|LOC RANCHO MIRAGE, CA|BEDS 50|NPR $18.3M|MARGIN -8.6%

SeekingChartis Score

INVESTMENT THESIS

Pass: VIBRA REHABILITATION HOSPITAL OF RA

/ 100 (D)

+$1.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$18.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

45%

CATALYSTS

RISKS

▼High Medicare dependence (71%)

▼Elevated distress risk (55%)

▼Small facility — limited scale economies

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$18.3M

Net Patient Revenue

-8.6%

Operating Margin

$-1.6M

Net Income

Licensed Beds

$367K

Revenue per Bed

$19.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 71%■ MEDICAID · 3%■ COMMERCIAL · 26%

Score Breakdown

SCComposite · 18/100

Component	Score	Max	%
Market Position	8	35	22%
Financial Health	6	25	23%
Operational Quality	0	20	0%
Competitive Moat	1	20	3%

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