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

HOSP

GOOD SAMARITAN HOSPITAL

CCN 500079|LOC PUYALLUP, WA|BEDS 320|NPR $654.6M|MARGIN -11.0%

SeekingChartis Score

INVESTMENT THESIS

Selective: GOOD SAMARITAN HOSPITAL

/ 100 (C)

+$48.2M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$654.6M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

64%

CATALYSTS

▲RCM uplift of $48.2M (+736bps)

▲Platform-sized facility

RISKS

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$654.6M

Net Patient Revenue

-11.0%

Operating Margin

$-71.7M

Net Income

320

Licensed Beds

$2,045K

Revenue per Bed

$726.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 29%■ MEDICAID · 1%■ COMMERCIAL · 70%

Score Breakdown

SCComposite · 41/100

Component	Score	Max	%
Market Position	24	35	68%
Financial Health	5	25	20%
Operational Quality	0	20	0%
Competitive Moat	4	20	21%

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