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

HOSP

RAINIER SPRINGS

CCN 504013|LOC VANCOUVER, WA|BEDS 72|NPR $21.7M|MARGIN -9.0%

SeekingChartis Score

INVESTMENT THESIS

Selective: RAINIER SPRINGS

/ 100 (C)

+$1.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$21.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

56%

CATALYSTS

RISKS

▼Elevated distress risk (44%)

▼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

$21.7M

Net Patient Revenue

-9.0%

Operating Margin

$-2.0M

Net Income

Licensed Beds

$301K

Revenue per Bed

$23.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 9%■ MEDICAID · 1%■ COMMERCIAL · 89%

Score Breakdown

SCComposite · 19/100

Component	Score	Max	%
Market Position	9	35	25%
Financial Health	6	25	22%
Operational Quality	0	20	0%
Competitive Moat	1	20	5%

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