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

HOSP

NORTHERN PINES MEDICAL CENTER

CCN 241340|LOC AURORA, MN|BEDS 16|NPR $22.6M|MARGIN 9.5%

SeekingChartis Score

INVESTMENT THESIS

Pass: NORTHERN PINES MEDICAL CENTER

/ 100 (D)

+$1.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$22.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

45%

CATALYSTS

RISKS

▼High Medicare dependence (65%)

▼Elevated distress risk (55%)

▼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

$22.6M

Net Patient Revenue

9.5%

Operating Margin

$2.2M

Net Income

Licensed Beds

$1,413K

Revenue per Bed

$20.4M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 65%■ MEDICAID · 0%■ COMMERCIAL · 34%

Score Breakdown

SCComposite · 38/100

Component	Score	Max	%
Market Position	7	35	21%
Financial Health	19	25	75%
Operational Quality	0	20	0%
Competitive Moat	4	20	20%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
240001	NORTH MEMORIAL HEALTH HOSPITAL	328	$0M
240002	ST. MARYS MEDICAL CENTER	329	$0M
240004	HENNEPIN COUNTY MEDICAL CENTER	335	$0M
240006	OLMSTED MEDICAL CENTER	61	$0M
240010	MAYO CLINIC HOSPITAL ROCHESTER	1,157	$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 MNStart Diligence · creates a deal from HCRIS