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

HOSP

EMORY REHABILITATION HOSPITAL

CCN 113031|LOC ATLANTA, GA|BEDS 56|NPR $30.3M|MARGIN 2.4%

SeekingChartis Score

INVESTMENT THESIS

Selective: EMORY REHABILITATION HOSPITAL

/ 100 (C)

+$2.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$30.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

RISKS

▼Elevated distress risk (44%)

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$30.3M

Net Patient Revenue

2.4%

Operating Margin

$0.7M

Net Income

Licensed Beds

$542K

Revenue per Bed

$29.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 30%■ MEDICAID · 4%■ COMMERCIAL · 66%

Score Breakdown

SCComposite · 27/100

Component	Score	Max	%
Market Position	9	35	26%
Financial Health	11	25	43%
Operational Quality	0	20	0%
Competitive Moat	2	20	9%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
110001	HAMILTON MEDICAL CENTER	221	$0M
110002	UPSON REGIONAL MEDICAL CENTER	81	$0M
110003	MEMORIAL SATILLA HEALTH	113	$0M
110005	NORTHSIDE HOSPITAL FORSYTH	388	$0M
110006	ST MARYS HEALTH CARE SYSTEM INC	161	$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 GAStart Diligence · creates a deal from HCRIS