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

HOSP

COPLEY HOSPITAL INC.

CCN 471305|LOC MORRISVILLE, VT|BEDS 25|NPR $91.4M|MARGIN -4.3%

SeekingChartis Score

INVESTMENT THESIS

Selective: COPLEY HOSPITAL INC.

/ 100 (C)

+$6.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$91.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

51%

CATALYSTS

▲RCM uplift of $6.7M (+736bps)

RISKS

▼Elevated distress risk (49%)

▼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

$91.4M

Net Patient Revenue

-4.3%

Operating Margin

$-4.0M

Net Income

Licensed Beds

$3,655K

Revenue per Bed

$95.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 50%■ MEDICAID · 16%■ COMMERCIAL · 34%

Score Breakdown

SCComposite · 22/100

Component	Score	Max	%
Market Position	11	35	30%
Financial Health	7	25	27%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

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