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

HOSP

NORTHWESTERN MEMORIAL HOSPITAL

CCN 140281|LOC CHICAGO, IL|BEDS 930|NPR $2,380.2M|MARGIN -18.4%

C-

SeekingChartis Score

INVESTMENT THESIS

Selective: NORTHWESTERN MEMORIAL HOSPITAL

/ 100 (C)

+$175.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$2.38B

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

62%

CATALYSTS

▲RCM uplift of $175.2M (+736bps)

▲Platform-sized facility

RISKS

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$2,380.2M

Net Patient Revenue

-18.4%

Operating Margin

$-437.5M

Net Income

930

Licensed Beds

$2,559K

Revenue per Bed

$2,817.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 24%■ MEDICAID · 5%■ COMMERCIAL · 71%

Score Breakdown

SCComposite · 54/100

Component	Score	Max	%
Market Position	32	35	91%
Financial Health	3	25	12%
Operational Quality	0	20	0%
Competitive Moat	8	20	40%

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