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

HOSP

MARIANJOY REHAB HOSPITAL & CLINIC

CCN 143027|LOC WHEATON, IL|BEDS 125|NPR $86.3M|MARGIN -10.0%

SeekingChartis Score

INVESTMENT THESIS

Selective: MARIANJOY REHAB HOSPITAL & CLINIC

/ 100 (C)

+$6.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$86.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

▲RCM uplift of $6.4M (+736bps)

RISKS

▼Elevated distress risk (44%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$86.3M

Net Patient Revenue

-10.0%

Operating Margin

$-8.6M

Net Income

125

Licensed Beds

$691K

Revenue per Bed

$94.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 48%■ MEDICAID · 5%■ COMMERCIAL · 46%

Score Breakdown

SCComposite · 26/100

Component	Score	Max	%
Market Position	13	35	38%
Financial Health	5	25	21%
Operational Quality	0	20	0%
Competitive Moat	2	20	8%

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