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

HOSP

KNOXVILLE REHABILITATION HOSPITAL

CCN 443037|LOC KNOXVILLE, TN|BEDS 57|NPR $16.9M|MARGIN 7.9%

SeekingChartis Score

INVESTMENT THESIS

Pass: KNOXVILLE REHABILITATION HOSPITAL

/ 100 (D)

+$1.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$16.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (61%)

▼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

$16.9M

Net Patient Revenue

7.9%

Operating Margin

$1.3M

Net Income

Licensed Beds

$296K

Revenue per Bed

$15.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 61%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 36/100

Component	Score	Max	%
Market Position	8	35	22%
Financial Health	17	25	68%
Operational Quality	0	20	0%
Competitive Moat	4	20	20%

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