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

HOSP

AURORA MEDICAL CENTER GRAFTON

CCN 520207|LOC GRAFTON, WI|BEDS 132|NPR $300.4M|MARGIN 16.7%

C+

SeekingChartis Score

INVESTMENT THESIS

Buy: AURORA MEDICAL CENTER GRAFTON

/ 100 (B)

+$22.1M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$300.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

59%

CATALYSTS

▲RCM uplift of $22.1M (+736bps)

RISKS

▼Elevated distress risk (41%)

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$300.4M

Net Patient Revenue

16.7%

Operating Margin

$50.1M

Net Income

132

Licensed Beds

$2,276K

Revenue per Bed

$250.3M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 24%■ MEDICAID · 3%■ COMMERCIAL · 73%

Score Breakdown

SCComposite · 61/100

Component	Score	Max	%
Market Position	16	35	47%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	8	20	39%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
520002	ASPIRUS STEVENS POINT HOSPITAL	82	$0M
520004	MCHS FRANCISCAN HEALTHCARE INC	103	$0M
520008	WAUKESHA MEMORIAL HOSPITAL	270	$0M
520009	ASCENSION NE WISCONSIN-ST. ELIZABETH	287	$0M
520011	LAKEVIEW MEDICAL CENTER OF RICE LAKE	40	$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 WIStart Diligence · creates a deal from HCRIS