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

HOSP

CORNERSTONE SPECIALTY SHAWNEE

CCN 372019|LOC SHAWNEE, OK|BEDS 34|NPR $12.9M|MARGIN -1.3%

SeekingChartis Score

INVESTMENT THESIS

Pass: CORNERSTONE SPECIALTY SHAWNEE

/ 100 (D)

+$949K

EBITDA Uplift

+738bps

Margin Δ

0.0%

Op Margin

$12.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (74%)

▼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

$12.9M

Net Patient Revenue

-1.3%

Operating Margin

$-0.2M

Net Income

Licensed Beds

$378K

Revenue per Bed

$13.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 74%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 18/100

Component	Score	Max	%
Market Position	7	35	19%
Financial Health	8	25	31%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
370001	HILLCREST MEDICAL CENTER	424	$0M
370002	ALLIANCEHEALTH WOODWARD	40	$0M
370004	INTEGRIS MIAMI HOSPITAL	36	$0M
370006	PONCA CITY MEDICAL CENTER	47	$0M
370008	NORMAN REGIONAL HOSPITAL AUTHORITY	322	$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 OKStart Diligence · creates a deal from HCRIS