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

HOSP

SWEDISH MEDICAL CENTER

CCN 500027|LOC SEATTLE, WA|BEDS 603|NPR $1,372.6M|MARGIN -15.2%

C-

SeekingChartis Score

INVESTMENT THESIS

Selective: SWEDISH MEDICAL CENTER

/ 100 (C)

+$101.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$1.37B

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

57%

CATALYSTS

▲RCM uplift of $101.0M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (43%)

Hold / Selective — investigate specific opportunities but be prepared for execution risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$1,372.6M

Net Patient Revenue

-15.2%

Operating Margin

$-208.6M

Net Income

603

Licensed Beds

$2,276K

Revenue per Bed

$1,581.2M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 16%■ MEDICAID · 5%■ COMMERCIAL · 79%

Score Breakdown

SCComposite · 53/100

Component	Score	Max	%
Market Position	31	35	88%
Financial Health	4	25	16%
Operational Quality	0	20	0%
Competitive Moat	8	20	40%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
500002	PROV ST MARY MEDICAL CENTER	95	$0M
500003	PHD#1 DBA SKAGIT VALLEY HOSPITAL	137	$0M
500005	VIRGINIA MASON MEDICAL CENTER	222	$0M
500007	ISLAND HOSPITAL	43	$0M
500008	UNIVERSITY OF WASHINGTON MED CTR	592	$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