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

HOSP

MADONNA REHAB OMAHA LTC HOSPITAL

CCN 282003|LOC OMAHA, NE|BEDS 67|NPR $177.1M|MARGIN -8.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: MADONNA REHAB OMAHA LTC HOSPITAL

/ 100 (C)

+$13.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$177.1M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

▲RCM uplift of $13.0M (+736bps)

RISKS

▼High Medicare dependence (58%)

▼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

$177.1M

Net Patient Revenue

-8.8%

Operating Margin

$-15.7M

Net Income

Licensed Beds

$2,644K

Revenue per Bed

$192.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 58%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 25/100

Component	Score	Max	%
Market Position	13	35	38%
Financial Health	6	25	23%
Operational Quality	0	20	0%
Competitive Moat	1	20	4%

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