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

HOSP

VIBRA HOSPITAL DENVER

CCN 062014|LOC THORNTON, CO|BEDS 54|NPR $33.0M|MARGIN -0.8%

SeekingChartis Score

INVESTMENT THESIS

Pass: VIBRA HOSPITAL DENVER

/ 100 (D)

+$2.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$33.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

43%

CATALYSTS

RISKS

▼Elevated distress risk (57%)

▼High Medicaid exposure (73%)

▼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

$33.0M

Net Patient Revenue

-0.8%

Operating Margin

$-0.3M

Net Income

Licensed Beds

$611K

Revenue per Bed

$33.2M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 14%■ MEDICAID · 73%■ COMMERCIAL · 14%

Score Breakdown

SCComposite · 22/100

Component	Score	Max	%
Market Position	9	35	26%
Financial Health	8	25	31%
Operational Quality	0	20	0%
Competitive Moat	1	20	4%

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