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

HOSP

NORTHSHORE UNIVERSITY HEALTHSYSTEM

CCN 140010|LOC EVANSTON, IL|BEDS 672|NPR $2,267.9M|MARGIN 1.1%

C+

SeekingChartis Score

INVESTMENT THESIS

Buy: NORTHSHORE UNIVERSITY HEALTHSYSTEM

/ 100 (B)

+$166.9M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$2.27B

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

▲RCM uplift of $166.9M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (44%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$2,267.9M

Net Patient Revenue

1.1%

Operating Margin

$25.4M

Net Income

672

Licensed Beds

$3,375K

Revenue per Bed

$2,242.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 40%■ MEDICAID · 8%■ COMMERCIAL · 52%

Score Breakdown

SCComposite · 62/100

Component	Score	Max	%
Market Position	32	35	91%
Financial Health	9	25	37%
Operational Quality	0	20	0%
Competitive Moat	8	20	42%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
140001	GRAHAM HOSPITAL ASSOCIATION	43	$0M
140002	ALTON MEMORIAL HOSPITAL	124	$0M
140007	PRESENCE ST. JOSEPH MEDICAL CENTER	425	$0M
140008	GOTTLIEB MEMORIAL HOSPITAL	135	$0M
140011	HERRIN HOSPITAL	85	$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 ILStart Diligence · creates a deal from HCRIS