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

HOSP

WALTER KNOX MEMORIAL HOSPITAL

CCN 131318|LOC EMMETT, ID|BEDS 13|NPR $21.6M|MARGIN -15.0%

SeekingChartis Score

INVESTMENT THESIS

Selective: WALTER KNOX MEMORIAL HOSPITAL

/ 100 (C)

+$1.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$21.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

40%

CATALYSTS

RISKS

▼Elevated distress risk (60%)

▼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

$21.6M

Net Patient Revenue

-15.0%

Operating Margin

$-3.2M

Net Income

Licensed Beds

$1,660K

Revenue per Bed

$24.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 32%■ MEDICAID · 15%■ COMMERCIAL · 53%

Score Breakdown

SCComposite · 14/100

Component	Score	Max	%
Market Position	7	35	20%
Financial Health	4	25	16%
Operational Quality	0	20	0%
Competitive Moat	0	20	1%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
130002	ST LUKES MAGIC VALLEY REG MED CTR	175	$0M
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

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