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

HOSP

HILLS & DALES GENERAL HOSPITAL

CCN 231316|LOC CASS CITY, MI|BEDS 25|NPR $41.2M|MARGIN 1.2%

SeekingChartis Score

INVESTMENT THESIS

Selective: HILLS & DALES GENERAL HOSPITAL

/ 100 (C)

+$3.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$41.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

44%

CATALYSTS

RISKS

▼Elevated distress risk (56%)

▼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

$41.2M

Net Patient Revenue

1.2%

Operating Margin

$0.5M

Net Income

Licensed Beds

$1,648K

Revenue per Bed

$40.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 51%■ MEDICAID · 1%■ COMMERCIAL · 48%

Score Breakdown

SCComposite · 24/100

Component	Score	Max	%
Market Position	9	35	25%
Financial Health	9	25	37%
Operational Quality	0	20	0%
Competitive Moat	1	20	4%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
230002	TRINITY HEALTH - LIVONIA	239	$0M
230003	SPECTRUM HEALTH ZEELAND	55	$0M
230005	PROMEDICA HICKMAN HOSPITAL	58	$0M
230013	PONTIAC GENERAL HOSPITAL	47	$0M
230015	THREE RIVERS HEALTH	48	$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 MIStart Diligence · creates a deal from HCRIS