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

HOSP

OSF SAINT LUKE MEDICAL CENTER

CCN 141325|LOC KEWANEE, IL|BEDS 25|NPR $41.9M|MARGIN 11.3%

SeekingChartis Score

INVESTMENT THESIS

Selective: OSF SAINT LUKE MEDICAL CENTER

/ 100 (C)

+$3.1M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$41.9M

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

$41.9M

Net Patient Revenue

11.3%

Operating Margin

$4.7M

Net Income

Licensed Beds

$1,677K

Revenue per Bed

$37.2M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 48%■ MEDICAID · 1%■ COMMERCIAL · 51%

Score Breakdown

SCComposite · 43/100

Component	Score	Max	%
Market Position	9	35	25%
Financial Health	21	25	83%
Operational Quality	0	20	0%
Competitive Moat	5	20	24%

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