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

HOSP

COTTAGE HOSPITAL

CCN 301301|LOC WOODSVILLE, NH|BEDS 25|NPR $35.2M|MARGIN -15.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: COTTAGE HOSPITAL

/ 100 (C)

+$2.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$35.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

50%

CATALYSTS

RISKS

▼Elevated distress risk (50%)

▼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

$35.2M

Net Patient Revenue

-15.1%

Operating Margin

$-5.3M

Net Income

Licensed Beds

$1,408K

Revenue per Bed

$40.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 53%■ MEDICAID · 0%■ COMMERCIAL · 46%

Score Breakdown

SCComposite · 16/100

Component	Score	Max	%
Market Position	8	35	24%
Financial Health	4	25	16%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
300001	CONCORD HOSPITAL INC.	206	$0M
300003	MARY HITCHCOCK MEMORIAL HOSP	456	$0M
300005	CONCORD HOSPITAL - LACONIA	86	$0M
300011	ST. JOSEPH HOSPITAL	160	$0M
300012	ELLIOT HOSPITAL	215	$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 NHStart Diligence · creates a deal from HCRIS