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

HOSP

KAPIOLANI MED CTR FOR WOMEN & CHILDR

CCN 123300|LOC HONOLULU, HI|BEDS 253|NPR $437.4M|MARGIN 11.9%

C+

SeekingChartis Score

INVESTMENT THESIS

Selective: KAPIOLANI MED CTR FOR WOMEN & CHILD

/ 100 (C)

+$32.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$437.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

58%

CATALYSTS

▲RCM uplift of $32.2M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (42%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$437.4M

Net Patient Revenue

11.9%

Operating Margin

$51.9M

Net Income

253

Licensed Beds

$1,729K

Revenue per Bed

$385.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 0%■ MEDICAID · 0%■ COMMERCIAL · 100%

Score Breakdown

SCComposite · 63/100

Component	Score	Max	%
Market Position	21	35	59%
Financial Health	21	25	86%
Operational Quality	0	20	0%
Competitive Moat	8	20	41%

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