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

HOSP

GRANT MEDICAL CENTER

CCN 360017|LOC COLUMBUS, OH|BEDS 448|NPR $1,012.2M|MARGIN 8.1%

B-

SeekingChartis Score

INVESTMENT THESIS

Selective: GRANT MEDICAL CENTER

/ 100 (C)

+$74.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$1.01B

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

▲RCM uplift of $74.5M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (44%)

Hold / Selective — investigate specific opportunities but be prepared for execution risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$1,012.2M

Net Patient Revenue

8.1%

Operating Margin

$81.7M

Net Income

448

Licensed Beds

$2,259K

Revenue per Bed

$930.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 17%■ MEDICAID · 9%■ COMMERCIAL · 73%

Score Breakdown

SCComposite · 69/100

Component	Score	Max	%
Market Position	28	35	81%
Financial Health	17	25	69%
Operational Quality	0	20	0%
Competitive Moat	9	20	46%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
360001	MERCY HOSPITAL ANDERSON	171	$0M
360002	UH SAMARITAN MEDICAL CENTER	39	$0M
360003	UNIVER.OF CINCINNATI MED CENTER LLC	542	$0M
360006	RIVERSIDE METHODIST HOSPITAL	743	$0M
360008	SOUTHERN OHIO MEDICAL CENTER	192	$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 OHStart Diligence · creates a deal from HCRIS