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

HOSP

BEHAVIORAL HEALTH OF ROCKY TOP LLC

CCN 444028|LOC ROCKY TOP, TN|BEDS 18|NPR $1.4M|MARGIN -33.3%

SeekingChartis Score

INVESTMENT THESIS

Selective: BEHAVIORAL HEALTH OF ROCKY TOP LLC

/ 100 (C)

+$119K

EBITDA Uplift

+852bps

Margin Δ

0.0%

Op Margin

$1.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

43%

CATALYSTS

RISKS

▼Elevated distress risk (57%)

▼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

$1.4M

Net Patient Revenue

-33.3%

Operating Margin

$-0.5M

Net Income

Licensed Beds

$78K

Revenue per Bed

$1.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 47%■ MEDICAID · 1%■ COMMERCIAL · 53%

Score Breakdown

SCComposite · 2/100

Component	Score	Max	%
Market Position	1	35	4%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	0	20	1%

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