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

HOSP

MERCY REHAB HOSPITAL IOWA

CCN 163025|LOC CLIVE, IA|BEDS 50|NPR $22.1M|MARGIN 16.3%

C-

SeekingChartis Score

INVESTMENT THESIS

Pass: MERCY REHAB HOSPITAL IOWA

/ 100 (D)

+$1.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$22.1M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (64%)

▼Small facility — limited scale economies

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$22.1M

Net Patient Revenue

16.3%

Operating Margin

$3.6M

Net Income

Licensed Beds

$443K

Revenue per Bed

$18.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 64%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 50/100

Component	Score	Max	%
Market Position	8	35	23%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	7	20	33%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
160001	UNITYPOINT HEALTH-MARSHALLTOWN	27	$0M
160005	ST. ANTHONY REGIONAL HOSPITAL	49	$0M
160008	KEOKUK AREA HOSPITAL	49	$0M
160013	TRINITY MUSCATINE	18	$0M
160016	TRINITY REGIONAL MEDICAL CENTER	44	$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 IAStart Diligence · creates a deal from HCRIS