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

HOSP

SEATTLE CHILDRENS HOSPITAL

CCN 503300|LOC SEATTLE, WA|BEDS 350|NPR $1,702.4M|MARGIN 5.7%

C+

SeekingChartis Score

INVESTMENT THESIS

Buy: SEATTLE CHILDRENS HOSPITAL

/ 100 (B)

+$125.3M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$1.70B

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

▲RCM uplift of $125.3M (+736bps)

▲Platform-sized facility

RISKS

▼Elevated distress risk (44%)

▼High Medicaid exposure (28%)

Buy — solid fundamentals with identifiable value creation levers. Proceed to detailed diligence.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$1,702.4M

Net Patient Revenue

5.7%

Operating Margin

$97.2M

Net Income

350

Licensed Beds

$4,864K

Revenue per Bed

$1,605.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 1%■ MEDICAID · 28%■ COMMERCIAL · 71%

Score Breakdown

SCComposite · 60/100

Component	Score	Max	%
Market Position	27	35	76%
Financial Health	14	25	58%
Operational Quality	0	20	0%
Competitive Moat	7	20	35%

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