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

HOSP

ST. LUKES REHABILITATION INST.

CCN 503025|LOC SPOKANE, WA|BEDS 91|NPR $38.0M|MARGIN -33.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: ST. LUKES REHABILITATION INST.

/ 100 (C)

+$2.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$38.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

49%

CATALYSTS

RISKS

▼Elevated distress risk (51%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$38.0M

Net Patient Revenue

-33.1%

Operating Margin

$-12.6M

Net Income

Licensed Beds

$418K

Revenue per Bed

$50.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 32%■ MEDICAID · 2%■ COMMERCIAL · 66%

Score Breakdown

SCComposite · 15/100

Component	Score	Max	%
Market Position	11	35	30%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	1	20	6%

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