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

HOSP

NORTHWESTERN MEDICAL CENTER

CCN 470024|LOC SAINT ALBANS, VT|BEDS 53|NPR $93.4M|MARGIN -35.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: NORTHWESTERN MEDICAL CENTER

/ 100 (C)

+$6.9M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$93.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

46%

CATALYSTS

▲RCM uplift of $6.9M (+736bps)

RISKS

▼Elevated distress risk (54%)

▼High Medicaid exposure (30%)

▼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

$93.4M

Net Patient Revenue

-35.8%

Operating Margin

$-33.4M

Net Income

Licensed Beds

$1,762K

Revenue per Bed

$126.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 39%■ MEDICAID · 30%■ COMMERCIAL · 31%

Score Breakdown

SCComposite · 15/100

Component	Score	Max	%
Market Position	11	35	33%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	1	20	4%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
470001	CENTRAL VERMONT HOSPITAL	88	$0M
470003	UNIVERSITY OF VERMONT MEDICAL CENTER	461	$0M
470005	RUTLAND REGIONAL MEDICAL CENTER	142	$0M
470011	BRATTLEBORO MEMORIAL HOSPITAL	47	$0M
470012	SOUTHWESTERN VERMONT MEDICAL CENTER	57	$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 VTStart Diligence · creates a deal from HCRIS