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

HOSP

JOHN MUIR BEHAVIORAL HEALTH

CCN 054131|LOC CONCORD, CA|BEDS 73|NPR $37.5M|MARGIN -24.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: JOHN MUIR BEHAVIORAL HEALTH

/ 100 (C)

+$2.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$37.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

50%

CATALYSTS

RISKS

▼Elevated distress risk (50%)

▼High Medicaid exposure (24%)

▼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

$37.5M

Net Patient Revenue

-24.8%

Operating Margin

$-9.3M

Net Income

Licensed Beds

$513K

Revenue per Bed

$46.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 12%■ MEDICAID · 24%■ COMMERCIAL · 64%

Score Breakdown

SCComposite · 16/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	1	25	6%
Operational Quality	0	20	0%
Competitive Moat	1	20	5%

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