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

HOSP

PEMBROKE HOSPITAL

CCN 224023|LOC WESTWOOD, MA|BEDS 120|NPR $33.6M|MARGIN 14.9%

SeekingChartis Score

INVESTMENT THESIS

Selective: PEMBROKE HOSPITAL

/ 100 (C)

+$2.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$33.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

52%

CATALYSTS

RISKS

▼Elevated distress risk (48%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$33.6M

Net Patient Revenue

14.9%

Operating Margin

$5.0M

Net Income

120

Licensed Beds

$280K

Revenue per Bed

$28.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 15%■ MEDICAID · 1%■ COMMERCIAL · 84%

Score Breakdown

SCComposite · 55/100

Component	Score	Max	%
Market Position	11	35	32%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	8	20	38%

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