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

HOSP

TRISTAR HENDERSONVILLE MEDICAL CENTE

CCN 440194|LOC HENDERSONVILLE, TN|BEDS 129|NPR $208.6M|MARGIN 41.5%

C+

SeekingChartis Score

INVESTMENT THESIS

Selective: TRISTAR HENDERSONVILLE MEDICAL CENT

/ 100 (C)

+$15.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$208.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

59%

CATALYSTS

▲RCM uplift of $15.4M (+736bps)

RISKS

▼Elevated distress risk (41%)

Hold / Selective — investigate specific opportunities but be prepared for execution risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$208.6M

Net Patient Revenue

41.5%

Operating Margin

$86.5M

Net Income

129

Licensed Beds

$1,617K

Revenue per Bed

$122.1M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 21%■ MEDICAID · 6%■ COMMERCIAL · 73%

Score Breakdown

SCComposite · 60/100

Component	Score	Max	%
Market Position	15	35	44%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	8	20	39%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
440001	UNICOI COUNTY HOSPITAL	8	$0M
440002	JACKSON-MADISON COUNTY GENERAL HOSP	580	$0M
440003	SUMNER REGIONAL MEDICAL CENTER	138	$0M
440006	SKYLINE MEDICAL CENTER	350	$0M
440007	UNITY MEDICAL CENTER	49	$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 TNStart Diligence · creates a deal from HCRIS