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

HOSP

BAYLOR S&W MEDICAL CENTER - IRVING

CCN 450079|LOC IRVING, TX|BEDS 205|NPR $244.7M|MARGIN -12.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: BAYLOR S&W MEDICAL CENTER - IRVING

/ 100 (C)

+$18.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$244.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

59%

CATALYSTS

▲RCM uplift of $18.0M (+736bps)

▲Platform-sized facility

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

$244.7M

Net Patient Revenue

-12.8%

Operating Margin

$-31.4M

Net Income

205

Licensed Beds

$1,193K

Revenue per Bed

$276.1M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 19%■ MEDICAID · 3%■ COMMERCIAL · 78%

Score Breakdown

SCComposite · 32/100

Component	Score	Max	%
Market Position	18	35	52%
Financial Health	5	25	18%
Operational Quality	0	20	0%
Competitive Moat	3	20	14%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
450002	THE HOSPITALS OF PROVIDENCE-MEMORIAL	410	$0M
450007	PETERSON REGIONAL MEDICAL CENTER	98	$0M
450010	UNITED REGIONAL HEALTH CARE SYSTEM	244	$0M
450011	ST. JOSEPH REGIONAL HEALTH CENTER	298	$0M
450015	DALLAS CO. HOSP. DIST.	786	$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 TXStart Diligence · creates a deal from HCRIS