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

HOSP

JOHNSON COUNTY REHABILITATION HOSPIT

CCN 173034|LOC OVERLAND PARK, KS|BEDS 40|NPR $14.7M|MARGIN -6.1%

SeekingChartis Score

INVESTMENT THESIS

Pass: JOHNSON COUNTY REHABILITATION HOSPI

/ 100 (D)

+$1.1M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$14.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

47%

CATALYSTS

RISKS

▼High Medicare dependence (70%)

▼Elevated distress risk (53%)

▼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

$14.7M

Net Patient Revenue

-6.1%

Operating Margin

$-0.9M

Net Income

Licensed Beds

$366K

Revenue per Bed

$15.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 70%■ MEDICAID · 7%■ COMMERCIAL · 23%

Score Breakdown

SCComposite · 17/100

Component	Score	Max	%
Market Position	7	35	20%
Financial Health	6	25	25%
Operational Quality	0	20	0%
Competitive Moat	1	20	3%

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