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

HOSP

PAM REHAB HOSPITAL OF TULSA

CCN 373035|LOC TULSA, OK|BEDS 53|NPR $33.1M|MARGIN 16.5%

C-

SeekingChartis Score

INVESTMENT THESIS

Selective: PAM REHAB HOSPITAL OF TULSA

/ 100 (C)

+$2.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$33.1M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

59%

CATALYSTS

RISKS

▼High Medicare dependence (74%)

▼Elevated distress risk (41%)

▼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

$33.1M

Net Patient Revenue

16.5%

Operating Margin

$5.5M

Net Income

Licensed Beds

$625K

Revenue per Bed

$27.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 74%■ MEDICAID · 3%■ COMMERCIAL · 24%

Score Breakdown

SCComposite · 51/100

Component	Score	Max	%
Market Position	9	35	26%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	7	20	34%

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