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

HOSP

PAM REHAB HOSPITAL OF DOVER

CCN 083027|LOC DOVER, DE|BEDS 34|NPR $27.2M|MARGIN 28.0%

C-

SeekingChartis Score

INVESTMENT THESIS

Pass: PAM REHAB HOSPITAL OF DOVER

/ 100 (D)

+$2.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$27.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (80%)

▼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

$27.2M

Net Patient Revenue

28.0%

Operating Margin

$7.6M

Net Income

Licensed Beds

$800K

Revenue per Bed

$19.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 80%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 50/100

Component	Score	Max	%
Market Position	8	35	23%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	6	20	32%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
080001	CHRISTIANA CARE HEALTH SYSTEM	1,172	$0M
080003	ST. FRANCIS HOSPITAL WILMINGTON	146	$0M
080004	BAYHEALTH HOSPITAL KENT CAMPUS	279	$0M
080006	NANTICOKE MEMORIAL HOSPITAL	92	$0M
080007	BEEBE MEDICAL CENTER	210	$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 DEStart Diligence · creates a deal from HCRIS