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

HOSP

KFH-HAWAII

CCN 120011|LOC HONOLULU, HI|BEDS 285|NPR $377.3M|MARGIN -13.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: KFH-HAWAII

/ 100 (C)

+$27.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$377.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

54%

CATALYSTS

▲RCM uplift of $27.8M (+736bps)

▲Platform-sized facility

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

$377.3M

Net Patient Revenue

-13.8%

Operating Margin

$-52.2M

Net Income

285

Licensed Beds

$1,324K

Revenue per Bed

$429.4M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 4%■ MEDICAID · 0%■ COMMERCIAL · 96%

Score Breakdown

SCComposite · 37/100

Component	Score	Max	%
Market Position	21	35	61%
Financial Health	4	25	17%
Operational Quality	0	20	0%
Competitive Moat	4	20	19%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
120001	THE QUEENS MEDICAL CENTER	674	$0M
120002	MAUI MEMORIAL MEDICAL CENTER	219	$0M
120004	WAHIAWA GENERAL HOSPITAL	19	$0M
120005	HILO MEDICAL CENTER	194	$0M
120006	ADVENTIST HEALTH CASTLE	160	$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 HIStart Diligence · creates a deal from HCRIS