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

HOSP

HAVERHILL PAVILION

CCN 224039|LOC HAVERHILL, MA|BEDS 71|NPR $22.1M|MARGIN 2.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: HAVERHILL PAVILION

/ 100 (C)

+$1.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$22.1M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

RISKS

▼Elevated distress risk (44%)

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$22.1M

Net Patient Revenue

2.1%

Operating Margin

$0.5M

Net Income

Licensed Beds

$312K

Revenue per Bed

$21.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 19%■ MEDICAID · 1%■ COMMERCIAL · 80%

Score Breakdown

SCComposite · 26/100

Component	Score	Max	%
Market Position	9	35	25%
Financial Health	10	25	41%
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