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

HOSP

BAPTIST MEMORIAL REHAB HOSPITAL

CCN 443034|LOC GERMANTOWN, TN|BEDS 53|NPR $30.3M|MARGIN 31.7%

C-

SeekingChartis Score

INVESTMENT THESIS

Pass: BAPTIST MEMORIAL REHAB HOSPITAL

/ 100 (D)

+$2.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$30.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (76%)

▼Small facility — limited scale economies

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$30.3M

Net Patient Revenue

31.7%

Operating Margin

$9.6M

Net Income

Licensed Beds

$572K

Revenue per Bed

$20.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 76%■ MEDICAID · nan%■ COMMERCIAL · 0%

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
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