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

HOSP

SAMUEL MAHELONA MEMORIAL HOSPITAL

CCN 121306|LOC KAPAA KAUAI, HI|BEDS 5|NPR $30.0M|MARGIN -28.5%

SeekingChartis Score

INVESTMENT THESIS

Pass: SAMUEL MAHELONA MEMORIAL HOSPITAL

/ 100 (D)

+$2.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$30.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼Small facility — limited scale economies

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$30.0M

Net Patient Revenue

-28.5%

Operating Margin

$-8.6M

Net Income

Licensed Beds

$6,001K

Revenue per Bed

$38.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 54%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 10/100

Component	Score	Max	%
Market Position	8	35	22%
Financial Health	0	25	2%
Operational Quality	0	20	0%
Competitive Moat	0	20	0%

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