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

HOSP

REHABILITATION HOSPITAL OF THE NORTH

CCN 133027|LOC POST FALLS, ID|BEDS 30|NPR $17.9M|MARGIN 12.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: REHABILITATION HOSPITAL OF THE NORT

/ 100 (C)

+$1.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$17.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

55%

CATALYSTS

RISKS

▼Elevated distress risk (45%)

▼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

$17.9M

Net Patient Revenue

12.8%

Operating Margin

$2.3M

Net Income

Licensed Beds

$597K

Revenue per Bed

$15.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 54%■ MEDICAID · 5%■ COMMERCIAL · 41%

Score Breakdown

SCComposite · 44/100

Component	Score	Max	%
Market Position	7	35	20%
Financial Health	23	25	90%
Operational Quality	0	20	0%
Competitive Moat	6	20	28%

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