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

HOSP

NATIONAL REHABILITATION HOSPITAL

CCN 093025|LOC WASHINGTON, DC|BEDS 137|NPR $164.0M|MARGIN -7.2%

SeekingChartis Score

INVESTMENT THESIS

Selective: NATIONAL REHABILITATION HOSPITAL

/ 100 (C)

+$12.1M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$164.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

54%

CATALYSTS

▲RCM uplift of $12.1M (+736bps)

RISKS

▼Elevated distress risk (46%)

Hold / Selective — investigate specific opportunities but be prepared for execution risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$164.0M

Net Patient Revenue

-7.2%

Operating Margin

$-11.9M

Net Income

137

Licensed Beds

$1,197K

Revenue per Bed

$175.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 30%■ MEDICAID · 3%■ COMMERCIAL · 67%

Score Breakdown

SCComposite · 29/100

Component	Score	Max	%
Market Position	15	35	43%
Financial Health	6	25	24%
Operational Quality	0	20	0%
Competitive Moat	2	20	9%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
090001	GEORGE WASHINGTON UNIV HOSPITAL	339	$0M
090003	HOWARD UNIVERSITY HOSPITAL	215	$0M
090004	GEORGETOWN UNIVERSITY HOSPITAL	402	$0M
090005	SIBLEY MEMORIAL HOSPITAL	229	$0M
090008	NOT-FOR-PROFIT HOSPITAL CORPORATION	123	$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 DCStart Diligence · creates a deal from HCRIS