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

HOSP

ROPER HOSPITAL INC.

CCN 420087|LOC CHARLESTON, SC|BEDS 266|NPR $400.8M|MARGIN -3.0%

SeekingChartis Score

INVESTMENT THESIS

Buy: ROPER HOSPITAL INC.

/ 100 (B)

+$29.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$400.8M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

54%

CATALYSTS

▲RCM uplift of $29.5M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (46%)

Buy — solid fundamentals with identifiable value creation levers. Proceed to detailed diligence.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$400.8M

Net Patient Revenue

-3.0%

Operating Margin

$-12.0M

Net Income

266

Licensed Beds

$1,507K

Revenue per Bed

$412.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 36%■ MEDICAID · 3%■ COMMERCIAL · 60%

Score Breakdown

SCComposite · 40/100

Component	Score	Max	%
Market Position	21	35	60%
Financial Health	7	25	29%
Operational Quality	0	20	0%
Competitive Moat	4	20	18%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
420002	PIEDMONT MEDICAL CENTER	374	$0M
420004	MEDICAL UNIVERSITY OF SOUTH CAROLINA	817	$0M
420005	MCLEOD MEDICAL CENTER - DILLON	72	$0M
420007	SPARTANBURG REGIONAL MEDICAL CENTER	665	$0M
420009	OCONEE MEMORIAL HOSPITAL	131	$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 SCStart Diligence · creates a deal from HCRIS