HOSP

SHENANDOAH MEMORIAL HOSPITAL

CCN 491305|LOC WOODSTOCK, VA|BEDS 25|NPR $78.2M|MARGIN 7.6%

SeekingChartis Score

INVESTMENT THESIS

Buy: SHENANDOAH MEMORIAL HOSPITAL

/ 100 (B)

+$5.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$78.2M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

58%

CATALYSTS

▲RCM uplift of $5.8M (+736bps)

RISKS

▼Elevated distress risk (42%)

▼Small facility — limited scale economies

Buy — solid fundamentals with identifiable value creation levers. Proceed to detailed diligence.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$78.2M

Net Patient Revenue

7.6%

Operating Margin

$5.9M

Net Income

Licensed Beds

$3,129K

Revenue per Bed

$72.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 52%■ MEDICAID · 1%■ COMMERCIAL · 47%

Score Breakdown

SCComposite · 38/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	17	25	66%
Operational Quality	0	20	0%
Competitive Moat	3	20	17%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
490001	NORTON COMMUNITY HOSPITAL INC.	62	$0M
490002	RUSSELL COUNTY HOSPITAL	48	$0M
490004	SENTARA RMH MEDICAL CENTER	238	$0M
490005	WINCHESTER MEDICAL CENTER	455	$0M
490007	SENTARA NORFOLK GENERAL HOSPITAL	472	$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 VAStart Diligence · creates a deal from HCRIS