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

HOSP

SMOKEY POINT BEHAVIORAL HOSPITAL

CCN 504012|LOC MARYSVILLE, WA|BEDS 115|NPR $31.9M|MARGIN 3.4%

SeekingChartis Score

INVESTMENT THESIS

Selective: SMOKEY POINT BEHAVIORAL HOSPITAL

/ 100 (C)

+$2.4M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$31.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

57%

CATALYSTS

RISKS

▼Elevated distress risk (43%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$31.9M

Net Patient Revenue

3.4%

Operating Margin

$1.1M

Net Income

115

Licensed Beds

$278K

Revenue per Bed

$30.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 5%■ MEDICAID · 2%■ COMMERCIAL · 92%

Score Breakdown

SCComposite · 32/100

Component	Score	Max	%
Market Position	11	35	31%
Financial Health	12	25	48%
Operational Quality	0	20	0%
Competitive Moat	3	20	15%

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