HOSP

HSHS GOOD SHEPHERD HOSPITAL

CCN 140019|LOC SHELBYBILLE, IL|BEDS 30|NPR $16.8M|MARGIN -13.2%

SeekingChartis Score

INVESTMENT THESIS

Selective: HSHS GOOD SHEPHERD HOSPITAL

/ 100 (C)

+$1.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$16.8M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

43%

CATALYSTS

RISKS

▼Elevated distress risk (57%)

▼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

$16.8M

Net Patient Revenue

-13.2%

Operating Margin

$-2.2M

Net Income

Licensed Beds

$560K

Revenue per Bed

$19.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 36%■ MEDICAID · 0%■ COMMERCIAL · 64%

Score Breakdown

SCComposite · 15/100

Component	Score	Max	%
Market Position	7	35	20%
Financial Health	4	25	18%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

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
140010	NORTHSHORE UNIVERSITY HEALTHSYSTEM	672	$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