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

HOSP

THE REHAB HOSPITAL AT RARITAN BAY

CCN 312018|LOC ELIZABETH, NJ|BEDS 76|NPR $28.5M|MARGIN 1.3%

SeekingChartis Score

INVESTMENT THESIS

Pass: THE REHAB HOSPITAL AT RARITAN BAY

/ 100 (D)

+$2.1M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$28.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (58%)

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$28.5M

Net Patient Revenue

1.3%

Operating Margin

$0.4M

Net Income

Licensed Beds

$375K

Revenue per Bed

$28.1M

Operating Expenses

Payer Mix

PYR

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

Score Breakdown

SCComposite · 26/100

Component	Score	Max	%
Market Position	10	35	27%
Financial Health	9	25	38%
Operational Quality	0	20	0%
Competitive Moat	2	20	8%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
310001	HACKENSACK UNIVERSITY MEDICAL CENTER	779	$0M
310002	NEWARK BETH ISRAEL MEDICAL CENTER	422	$0M
310003	PALISADES MEDICAL CENTER	186	$0M
310005	HUNTERDON MEDICAL CENTER	184	$0M
310006	ST. MARYS HOSPITAL - PASSAIC	122	$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 NJStart Diligence · creates a deal from HCRIS