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

HOSP

ST LUKES MAGIC VALLEY REG MED CTR

CCN 130002|LOC TWIN FALLS, ID|BEDS 175|NPR $482.9M|MARGIN -6.8%

SeekingChartis Score

INVESTMENT THESIS

Buy: ST LUKES MAGIC VALLEY REG MED CTR

/ 100 (B)

+$35.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$482.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

54%

CATALYSTS

▲RCM uplift of $35.5M (+736bps)

RISKS

▼Elevated distress risk (46%)

Buy — solid fundamentals with identifiable value creation levers. Proceed to detailed diligence.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$482.9M

Net Patient Revenue

-6.8%

Operating Margin

$-33.1M

Net Income

175

Licensed Beds

$2,759K

Revenue per Bed

$515.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 27%■ MEDICAID · 10%■ COMMERCIAL · 64%

Score Breakdown

SCComposite · 34/100

Component	Score	Max	%
Market Position	19	35	53%
Financial Health	6	25	25%
Operational Quality	0	20	0%
Competitive Moat	2	20	12%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
130003	ST JOSEPH REGIONAL MEDICAL CENTER	110	$0M
130006	ST. LUKES REGIONAL MEDICAL CENTER	560	$0M
130007	ST. ALPHONSUS REGIONAL MED CENTER	374	$0M
130013	ST. ALPHONSUS MEDICAL CENTER - NAMP	96	$0M
130014	WEST VALLEY MEDICAL CENTER	112	$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 IDStart Diligence · creates a deal from HCRIS