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

HOSP

SWEDISH ISSAQUAH

CCN 500152|LOC ISSAQUAH, WA|BEDS 157|NPR $282.7M|MARGIN -6.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: SWEDISH ISSAQUAH

/ 100 (C)

+$20.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$282.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

53%

CATALYSTS

▲RCM uplift of $20.8M (+736bps)

RISKS

▼Elevated distress risk (47%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$282.7M

Net Patient Revenue

-6.1%

Operating Margin

$-17.4M

Net Income

157

Licensed Beds

$1,801K

Revenue per Bed

$300.0M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 24%■ MEDICAID · 3%■ COMMERCIAL · 73%

Score Breakdown

SCComposite · 32/100

Component	Score	Max	%
Market Position	17	35	48%
Financial Health	6	25	25%
Operational Quality	0	20	0%
Competitive Moat	2	20	10%

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