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

HOSP

KANSAS CITY ORTHOPAEDIC INSTITUTE

CCN 170188|LOC LEAWOOD, KS|BEDS 17|NPR $86.3M|MARGIN 21.1%

C-

SeekingChartis Score

INVESTMENT THESIS

Pass: KANSAS CITY ORTHOPAEDIC INSTITUTE

/ 100 (D)

+$6.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$86.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

▲RCM uplift of $6.4M (+736bps)

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

$86.3M

Net Patient Revenue

21.1%

Operating Margin

$18.2M

Net Income

Licensed Beds

$5,076K

Revenue per Bed

$68.1M

Operating Expenses

Payer Mix

PYR

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

Score Breakdown

SCComposite · 52/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	6	20	31%

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