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

HOSP

EVEREST REHABILITATION HOSPITAL NORT

CCN 363045|LOC LIBERTY TOWNSHIP, OH|BEDS 36|NPR $2.7M|MARGIN -100.0%

SeekingChartis Score

INVESTMENT THESIS

Pass: EVEREST REHABILITATION HOSPITAL NOR

/ 100 (D)

+$216K

EBITDA Uplift

+789bps

Margin Δ

0.0%

Op Margin

$2.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

42%

CATALYSTS

RISKS

▼High Medicare dependence (59%)

▼Elevated distress risk (58%)

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$2.7M

Net Patient Revenue

-100.0%

Operating Margin

$-3.8M

Net Income

Licensed Beds

$76K

Revenue per Bed

$6.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 59%■ MEDICAID · 1%■ COMMERCIAL · 40%

Score Breakdown

SCComposite · 5/100

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

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