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

HOSP

SPAULDING REHABILITATION HOSPITAL

CCN 223034|LOC CHARLESTOWN, MA|BEDS 132|NPR $144.9M|MARGIN -34.4%

SeekingChartis Score

INVESTMENT THESIS

Selective: SPAULDING REHABILITATION HOSPITAL

/ 100 (C)

+$10.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$144.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

57%

CATALYSTS

▲RCM uplift of $10.7M (+736bps)

RISKS

▼Elevated distress risk (43%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$144.9M

Net Patient Revenue

-34.4%

Operating Margin

$-49.8M

Net Income

132

Licensed Beds

$1,098K

Revenue per Bed

$194.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 30%■ MEDICAID · 13%■ COMMERCIAL · 57%

Score Breakdown

SCComposite · 21/100

Component	Score	Max	%
Market Position	15	35	42%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	2	20	9%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
220001	HEALTHALLIANCE-CLINTON	125	$0M
220002	MOUNT AUBURN HOSPITAL	186	$0M
220008	STURDY MEMORIAL HOSPITAL	125	$0M
220010	LAWRENCE GENERAL HOSPITAL	186	$0M
220011	CAMBRIDGE HEALTH ALLIANCE	225	$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 MAStart Diligence · creates a deal from HCRIS