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

HOSP

NORTH HAWAII COMMUNITY HOSPITAL

CCN 120028|LOC KAMUELAA, HI|BEDS 33|NPR $93.8M|MARGIN -1.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: NORTH HAWAII COMMUNITY HOSPITAL

/ 100 (C)

+$6.9M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$93.8M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

52%

CATALYSTS

▲RCM uplift of $6.9M (+736bps)

RISKS

▼Elevated distress risk (48%)

▼High Medicaid exposure (26%)

▼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

$93.8M

Net Patient Revenue

-1.1%

Operating Margin

$-1.1M

Net Income

Licensed Beds

$2,843K

Revenue per Bed

$94.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 21%■ MEDICAID · 26%■ COMMERCIAL · 53%

Score Breakdown

SCComposite · 24/100

Component	Score	Max	%
Market Position	11	35	31%
Financial Health	8	25	31%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

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