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

HOSP

PALOMAR HEALTH REHABILITATION INSTIT

CCN 053043|LOC ESCONDIDO, CA|BEDS 52|NPR $20.6M|MARGIN 8.4%

SeekingChartis Score

INVESTMENT THESIS

Selective: PALOMAR HEALTH REHABILITATION INSTI

/ 100 (C)

+$1.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$20.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

47%

CATALYSTS

RISKS

▼High Medicare dependence (60%)

▼Elevated distress risk (53%)

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$20.6M

Net Patient Revenue

8.4%

Operating Margin

$1.7M

Net Income

Licensed Beds

$395K

Revenue per Bed

$18.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 60%■ MEDICAID · 2%■ COMMERCIAL · 39%

Score Breakdown

SCComposite · 37/100

Component	Score	Max	%
Market Position	8	35	23%
Financial Health	18	25	70%
Operational Quality	0	20	0%
Competitive Moat	4	20	20%

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