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

HOSP

QUILLEN REHABILITATION HOSPITAL A

CCN 443033|LOC JOHNSON CITY, TN|BEDS 31|NPR $14.0M|MARGIN 13.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: QUILLEN REHABILITATION HOSPITAL A

/ 100 (C)

+$1.0M

EBITDA Uplift

+737bps

Margin Δ

0.0%

Op Margin

$14.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼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

$14.0M

Net Patient Revenue

13.1%

Operating Margin

$1.8M

Net Income

Licensed Beds

$452K

Revenue per Bed

$12.2M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 50%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 44/100

Component	Score	Max	%
Market Position	7	35	19%
Financial Health	23	25	91%
Operational Quality	0	20	0%
Competitive Moat	6	20	28%

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