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

HOSP

COPLEY MEMORIAL HOSPITAL

CCN 140029|LOC AURORA, IL|BEDS 192|NPR $348.0M|MARGIN -6.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: COPLEY MEMORIAL HOSPITAL

/ 100 (C)

+$25.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$348.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

58%

CATALYSTS

▲RCM uplift of $25.6M (+736bps)

RISKS

▼Elevated distress risk (42%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$348.0M

Net Patient Revenue

-6.8%

Operating Margin

$-23.8M

Net Income

192

Licensed Beds

$1,812K

Revenue per Bed

$371.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 26%■ MEDICAID · 8%■ COMMERCIAL · 66%

Score Breakdown

SCComposite · 34/100

Component	Score	Max	%
Market Position	18	35	53%
Financial Health	6	25	25%
Operational Quality	0	20	0%
Competitive Moat	3	20	13%

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