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

HOSP

REHABILITATION HOSPITAL OF NORTHWEST

CCN 363040|LOC TOLEDO, OH|BEDS 40|NPR $14.0M|MARGIN -1.9%

SeekingChartis Score

INVESTMENT THESIS

Selective: REHABILITATION HOSPITAL OF NORTHWES

/ 100 (C)

+$1.0M

EBITDA Uplift

+737bps

Margin Δ

0.0%

Op Margin

$14.0M

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

$14.0M

Net Patient Revenue

-1.9%

Operating Margin

$-0.3M

Net Income

Licensed Beds

$350K

Revenue per Bed

$14.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 33%■ MEDICAID · 2%■ COMMERCIAL · 64%

Score Breakdown

SCComposite · 19/100

Component	Score	Max	%
Market Position	7	35	20%
Financial Health	7	25	30%
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