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

HOSP

GRACE COTTAGE HOSPITAL

CCN 471300|LOC TOWNSHEND, VT|BEDS 19|NPR $23.2M|MARGIN -32.4%

SeekingChartis Score

INVESTMENT THESIS

Selective: GRACE COTTAGE HOSPITAL

/ 100 (C)

+$1.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$23.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

49%

CATALYSTS

RISKS

▼High Medicare dependence (71%)

▼Elevated distress risk (51%)

▼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

$23.2M

Net Patient Revenue

-32.4%

Operating Margin

$-7.5M

Net Income

Licensed Beds

$1,222K

Revenue per Bed

$30.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 71%■ MEDICAID · 1%■ COMMERCIAL · 28%

Score Breakdown

SCComposite · 10/100

Component	Score	Max	%
Market Position	7	35	21%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	0	20	1%

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