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

HOSP

ASPIRUS MERRILL HOSPITAL

CCN 521339|LOC MERRILL, WI|BEDS 12|NPR $26.7M|MARGIN 13.1%

SeekingChartis Score

INVESTMENT THESIS

Selective: ASPIRUS MERRILL HOSPITAL

/ 100 (C)

+$2.0M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$26.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

53%

CATALYSTS

RISKS

▼Elevated distress risk (47%)

▼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

$26.7M

Net Patient Revenue

13.1%

Operating Margin

$3.5M

Net Income

Licensed Beds

$2,228K

Revenue per Bed

$23.2M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 40%■ MEDICAID · 1%■ COMMERCIAL · 60%

Score Breakdown

SCComposite · 45/100

Component	Score	Max	%
Market Position	7	35	21%
Financial Health	23	25	91%
Operational Quality	0	20	0%
Competitive Moat	5	20	27%

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