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

HOSP

KINDRED HOSPITAL AURORA

CCN 062013|LOC AURORA, CO|BEDS 37|NPR $25.9M|MARGIN 7.3%

SeekingChartis Score

INVESTMENT THESIS

Pass: KINDRED HOSPITAL AURORA

/ 100 (D)

+$1.9M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$25.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

47%

CATALYSTS

RISKS

▼Elevated distress risk (53%)

▼High Medicaid exposure (69%)

▼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

$25.9M

Net Patient Revenue

7.3%

Operating Margin

$1.9M

Net Income

Licensed Beds

$699K

Revenue per Bed

$24.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 10%■ MEDICAID · 69%■ COMMERCIAL · 21%

Score Breakdown

SCComposite · 35/100

Component	Score	Max	%
Market Position	8	35	23%
Financial Health	16	25	65%
Operational Quality	0	20	0%
Competitive Moat	3	20	17%

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