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

HOSP

STORMONT-VAIL REGIONAL HEALTH CENTER

CCN 170086|LOC TOPEKA, KS|BEDS 438|NPR $825.0M|MARGIN -2.0%

C-

SeekingChartis Score

INVESTMENT THESIS

Selective: STORMONT-VAIL REGIONAL HEALTH CENTE

/ 100 (C)

+$60.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$825.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

55%

CATALYSTS

▲RCM uplift of $60.7M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (45%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$825.0M

Net Patient Revenue

-2.0%

Operating Margin

$-16.3M

Net Income

438

Licensed Beds

$1,884K

Revenue per Bed

$841.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 33%■ MEDICAID · 1%■ COMMERCIAL · 66%

Score Breakdown

SCComposite · 51/100

Component	Score	Max	%
Market Position	28	35	79%
Financial Health	7	25	30%
Operational Quality	0	20	0%
Competitive Moat	6	20	29%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
170006	VIA CHRISTI HOSPITAL PITTSBURG INC.	64	$0M
170009	SAINT JOHN HOSPITAL	22	$0M
170012	SALINA REGIONAL HEALTH CENTER	177	$0M
170013	HAYS MEDICAL CENTER INC.	136	$0M
170014	ADVENTHEALTH OTTAWA	36	$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 KSStart Diligence · creates a deal from HCRIS