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

HOSP

WILCOX MEMORIAL HOSPTIAL

CCN 120014|LOC LIHUE, HI|BEDS 72|NPR $152.0M|MARGIN 2.6%

SeekingChartis Score

INVESTMENT THESIS

Selective: WILCOX MEMORIAL HOSPTIAL

/ 100 (C)

+$11.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$152.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

57%

CATALYSTS

▲RCM uplift of $11.2M (+736bps)

RISKS

▼Elevated distress risk (43%)

▼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

$152.0M

Net Patient Revenue

2.6%

Operating Margin

$4.0M

Net Income

Licensed Beds

$2,111K

Revenue per Bed

$148.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 23%■ MEDICAID · 0%■ COMMERCIAL · 77%

Score Breakdown

SCComposite · 33/100

Component	Score	Max	%
Market Position	13	35	37%
Financial Health	11	25	44%
Operational Quality	0	20	0%
Competitive Moat	2	20	10%

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