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

HOSP

NORTHERN UTAH REHABILITATION HOSPITA

CCN 463027|LOC SOUTH OGDEN, UT|BEDS 40|NPR $9.1M|MARGIN -22.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: NORTHERN UTAH REHABILITATION HOSPIT

/ 100 (C)

+$674K

EBITDA Uplift

+744bps

Margin Δ

0.0%

Op Margin

$9.1M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

43%

CATALYSTS

RISKS

▼High Medicare dependence (67%)

▼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

$9.1M

Net Patient Revenue

-22.8%

Operating Margin

$-2.1M

Net Income

Licensed Beds

$227K

Revenue per Bed

$11.1M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 67%■ MEDICAID · 2%■ COMMERCIAL · 31%

Score Breakdown

SCComposite · 11/100

Component	Score	Max	%
Market Position	6	35	17%
Financial Health	2	25	8%
Operational Quality	0	20	0%
Competitive Moat	1	20	3%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
460001	UTAH VALLEY HOSPITAL	338	$0M
460003	SALT LAKE REGIONAL MEDICAL CENTER	107	$0M
460004	MCKAY-DEE HOSPITAL	236	$0M
460005	OGDEN REGIONAL MEDICAL CENTER	174	$0M
460006	LDS HOSPITAL	216	$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 UTStart Diligence · creates a deal from HCRIS