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

HOSP

KINDRED HOSPITAL DENVER

CCN 062009|LOC DENVER, CO|BEDS 68|NPR $39.4M|MARGIN 2.0%

SeekingChartis Score

INVESTMENT THESIS

Pass: KINDRED HOSPITAL DENVER

/ 100 (D)

+$2.9M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$39.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

44%

CATALYSTS

RISKS

▼Elevated distress risk (56%)

▼High Medicaid exposure (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

$39.4M

Net Patient Revenue

2.0%

Operating Margin

$0.8M

Net Income

Licensed Beds

$580K

Revenue per Bed

$38.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 7%■ MEDICAID · 55%■ COMMERCIAL · 39%

Score Breakdown

SCComposite · 27/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	10	25	41%
Operational Quality	0	20	0%
Competitive Moat	2	20	8%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
060001	NORTH COLORADO MEDICAL CENTER	202	$0M
060003	CENTURA LONGMONT UNITED HOSPITAL	127	$0M
060004	PLATTE VALLEY MEDICAL CENTER	89	$0M
060006	MONTROSE MEMORIAL HOSPITAL	47	$0M
060008	SAN LUIS VALLEY REG MED CENTER	49	$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 COStart Diligence · creates a deal from HCRIS