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

HOSP

REHABILITATION HOSPITAL OF BRISTOL

CCN 493034|LOC BRISTOL, VA|BEDS 25|NPR $11.7M|MARGIN 14.8%

SeekingChartis Score

INVESTMENT THESIS

Selective: REHABILITATION HOSPITAL OF BRISTOL

/ 100 (C)

+$869K

EBITDA Uplift

+739bps

Margin Δ

0.0%

Op Margin

$11.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

RISKS

▼High Medicare dependence (57%)

▼Elevated distress risk (44%)

▼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

$11.7M

Net Patient Revenue

14.8%

Operating Margin

$1.7M

Net Income

Licensed Beds

$470K

Revenue per Bed

$10.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 57%■ MEDICAID · 0%■ COMMERCIAL · 43%

Score Breakdown

SCComposite · 46/100

Component	Score	Max	%
Market Position	6	35	17%
Financial Health	25	25	99%
Operational Quality	0	20	0%
Competitive Moat	6	20	31%

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