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

HOSP

INTERMOUNTAIN

CCN 134002|LOC BOISE, ID|BEDS 150|NPR $31.5M|MARGIN 26.3%

SeekingChartis Score

INVESTMENT THESIS

Selective: INTERMOUNTAIN

/ 100 (C)

+$2.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$31.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

43%

CATALYSTS

RISKS

▼Elevated distress risk (57%)

▼High Medicaid exposure (45%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$31.5M

Net Patient Revenue

26.3%

Operating Margin

$8.3M

Net Income

150

Licensed Beds

$210K

Revenue per Bed

$23.2M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 12%■ MEDICAID · 45%■ COMMERCIAL · 42%

Score Breakdown

SCComposite · 56/100

Component	Score	Max	%
Market Position	12	35	34%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	8	20	40%

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