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

HOSP

INDIANHEAD MEDICAL CENTER

CCN 521342|LOC SHELL LAKE, WI|BEDS 25|NPR $11.5M|MARGIN -2.7%

SeekingChartis Score

INVESTMENT THESIS

Pass: INDIANHEAD MEDICAL CENTER

/ 100 (D)

+$854K

EBITDA Uplift

+740bps

Margin Δ

0.0%

Op Margin

$11.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

38%

CATALYSTS

RISKS

▼High Medicare dependence (80%)

▼Elevated distress risk (62%)

▼Small facility — limited scale economies

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$11.5M

Net Patient Revenue

-2.7%

Operating Margin

$-0.3M

Net Income

Licensed Beds

$462K

Revenue per Bed

$11.9M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 80%■ MEDICAID · 1%■ COMMERCIAL · 20%

Score Breakdown

SCComposite · 17/100

Component	Score	Max	%
Market Position	6	35	17%
Financial Health	7	25	29%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

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