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

HOSP

KINDRED HOSPITAL SYCAMORE

CCN 142006|LOC SYCAMORE, IL|BEDS 69|NPR $18.4M|MARGIN -35.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: KINDRED HOSPITAL SYCAMORE

/ 100 (C)

+$1.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$18.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

46%

CATALYSTS

RISKS

▼Elevated distress risk (54%)

▼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

$18.4M

Net Patient Revenue

-35.8%

Operating Margin

$-6.6M

Net Income

Licensed Beds

$266K

Revenue per Bed

$25.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 39%■ MEDICAID · 8%■ COMMERCIAL · 53%

Score Breakdown

SCComposite · 12/100

Component	Score	Max	%
Market Position	8	35	24%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	1	20	5%

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