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

HOSP

CORNERSTONE SPECIALTY MUSKOGEE

CCN 372022|LOC MUSKOGEE, OK|BEDS 64|NPR $42.4M|MARGIN 7.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: CORNERSTONE SPECIALTY MUSKOGEE

/ 100 (C)

+$3.1M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$42.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

60%

CATALYSTS

RISKS

▼High Medicare dependence (63%)

▼Elevated distress risk (40%)

▼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

$42.4M

Net Patient Revenue

7.1%

Operating Margin

$3.0M

Net Income

Licensed Beds

$663K

Revenue per Bed

$39.4M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 63%■ MEDICAID · 8%■ COMMERCIAL · 29%

Score Breakdown

SCComposite · 37/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	16	25	64%
Operational Quality	0	20	0%
Competitive Moat	4	20	18%

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