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

HOSP

MERCY REHABILITATION HOSPITAL-SPGF

CCN 263032|LOC SPRINGFIELD, MO|BEDS 60|NPR $25.3M|MARGIN 18.9%

C-

SeekingChartis Score

INVESTMENT THESIS

Selective: MERCY REHABILITATION HOSPITAL-SPGF

/ 100 (C)

+$1.9M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$25.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

47%

CATALYSTS

RISKS

▼Elevated distress risk (53%)

▼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

$25.3M

Net Patient Revenue

18.9%

Operating Margin

$4.8M

Net Income

Licensed Beds

$422K

Revenue per Bed

$20.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 37%■ MEDICAID · 16%■ COMMERCIAL · 48%

Score Breakdown

SCComposite · 51/100

Component	Score	Max	%
Market Position	9	35	25%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	7	20	34%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
260001	MERCY HOSPITAL JOPLIN	242	$0M
260005	SSM HEALTH ST. JOSEPH HOSPITAL - SC	384	$0M
260006	HEARTLAND REGIONAL MEDICAL CENTER	352	$0M
260009	BOTHWELL REGIONAL HEALTH CENTER	108	$0M
260011	SSM HEALTH-ST. MARYS-JEFFERSON CITY	167	$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 MOStart Diligence · creates a deal from HCRIS