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

HOSP

JOHNSON COUNTY HOSPITAL

CCN 281350|LOC TECUMSEH, NE|BEDS 18|NPR $18.2M|MARGIN -7.1%

SeekingChartis Score

INVESTMENT THESIS

Pass: JOHNSON COUNTY HOSPITAL

/ 100 (D)

+$1.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$18.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

36%

CATALYSTS

RISKS

▼High Medicare dependence (90%)

▼Elevated distress risk (64%)

▼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

$18.2M

Net Patient Revenue

-7.1%

Operating Margin

$-1.3M

Net Income

Licensed Beds

$1,010K

Revenue per Bed

$19.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 90%■ MEDICAID · 0%■ COMMERCIAL · 10%

Score Breakdown

SCComposite · 16/100

Component	Score	Max	%
Market Position	7	35	20%
Financial Health	6	25	24%
Operational Quality	0	20	0%
Competitive Moat	0	20	1%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
280003	BRYAN MEDICAL CENTER	510	$0M
280009	CHI HEALTH GOOD SAMARITAN	182	$0M
280013	THE NEBRASKA MEDICAL CENTER	592	$0M
280020	CHI HEALTH ST. ELIZABETH	137	$0M
280023	CHI HEALTH ST. FRANCIS	101	$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 NEStart Diligence · creates a deal from HCRIS