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

HOSP

WILLAPA HARBOR HOSPITAL

CCN 501303|LOC SOUTH BEND, WA|BEDS 10|NPR $26.5M|MARGIN -1.1%

SeekingChartis Score

INVESTMENT THESIS

Pass: WILLAPA HARBOR HOSPITAL

/ 100 (D)

+$2.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$26.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

42%

CATALYSTS

RISKS

▼High Medicare dependence (70%)

▼Elevated distress risk (58%)

▼Small facility — limited scale economies

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$26.5M

Net Patient Revenue

-1.1%

Operating Margin

$-0.3M

Net Income

Licensed Beds

$2,653K

Revenue per Bed

$26.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 70%■ MEDICAID · 11%■ COMMERCIAL · 19%

Score Breakdown

SCComposite · 19/100

Component	Score	Max	%
Market Position	7	35	21%
Financial Health	8	25	31%
Operational Quality	0	20	0%
Competitive Moat	0	20	1%

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