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

HOSP

LEGACY SALMON CREEK HOSPITAL

CCN 500150|LOC VANCOUVER, WA|BEDS 178|NPR $479.7M|MARGIN -5.2%

SeekingChartis Score

INVESTMENT THESIS

Selective: LEGACY SALMON CREEK HOSPITAL

/ 100 (C)

+$35.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$479.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

64%

CATALYSTS

▲RCM uplift of $35.3M (+736bps)

RISKS

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$479.7M

Net Patient Revenue

-5.2%

Operating Margin

$-24.8M

Net Income

178

Licensed Beds

$2,695K

Revenue per Bed

$504.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 19%■ MEDICAID · 7%■ COMMERCIAL · 74%

Score Breakdown

SCComposite · 35/100

Component	Score	Max	%
Market Position	19	35	54%
Financial Health	7	25	26%
Operational Quality	0	20	0%
Competitive Moat	2	20	12%

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