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

HOSP

KINDRED HOSPITAL DAYTON

CCN 362033|LOC DAYTON, OH|BEDS 51|NPR $17.0M|MARGIN -21.5%

SeekingChartis Score

INVESTMENT THESIS

Selective: KINDRED HOSPITAL DAYTON

/ 100 (C)

+$1.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$17.0M

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

$17.0M

Net Patient Revenue

-21.5%

Operating Margin

$-3.7M

Net Income

Licensed Beds

$334K

Revenue per Bed

$20.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 30%■ MEDICAID · 8%■ COMMERCIAL · 62%

Score Breakdown

SCComposite · 13/100

Component	Score	Max	%
Market Position	8	35	22%
Financial Health	2	25	9%
Operational Quality	0	20	0%
Competitive Moat	1	20	3%

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