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

HOSP

VIRGINIA MASON MEDICAL CENTER

CCN 500005|LOC SEATTLE, WA|BEDS 222|NPR $1,109.0M|MARGIN -23.2%

SeekingChartis Score

INVESTMENT THESIS

Buy: VIRGINIA MASON MEDICAL CENTER

/ 100 (B)

+$81.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$1.11B

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

62%

CATALYSTS

▲RCM uplift of $81.6M (+736bps)

▲Platform-sized facility

RISKS

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$1,109.0M

Net Patient Revenue

-23.2%

Operating Margin

$-257.8M

Net Income

222

Licensed Beds

$4,995K

Revenue per Bed

$1,366.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 39%■ MEDICAID · 3%■ COMMERCIAL · 58%

Score Breakdown

SCComposite · 33/100

Component	Score	Max	%
Market Position	22	35	63%
Financial Health	2	25	7%
Operational Quality	0	20	0%
Competitive Moat	3	20	15%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
500002	PROV ST MARY MEDICAL CENTER	95	$0M
500003	PHD#1 DBA SKAGIT VALLEY HOSPITAL	137	$0M
500007	ISLAND HOSPITAL	43	$0M
500008	UNIVERSITY OF WASHINGTON MED CTR	592	$0M
500011	HIGHLINE MEDICAL CENTER	132	$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 WAStart Diligence · creates a deal from HCRIS