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

HOSP

KLICKITAT VALLEY HEALTH

CCN 501316|LOC GOLDENDALE, WA|BEDS 16|NPR $32.3M|MARGIN -11.7%

SeekingChartis Score

INVESTMENT THESIS

Selective: KLICKITAT VALLEY HEALTH

/ 100 (C)

+$2.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$32.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

43%

CATALYSTS

RISKS

▼High Medicare dependence (62%)

▼Elevated distress risk (57%)

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$32.3M

Net Patient Revenue

-11.7%

Operating Margin

$-3.8M

Net Income

Licensed Beds

$2,021K

Revenue per Bed

$36.1M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 62%■ MEDICAID · 1%■ COMMERCIAL · 37%

Score Breakdown

SCComposite · 16/100

Component	Score	Max	%
Market Position	8	35	23%
Financial Health	5	25	19%
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