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

HOSP

VERNON MEMORIAL HOSPITAL

CCN 521348|LOC VIROQUA, WI|BEDS 25|NPR $77.0M|MARGIN 13.3%

SeekingChartis Score

INVESTMENT THESIS

Buy: VERNON MEMORIAL HOSPITAL

/ 100 (B)

+$5.7M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$77.0M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

49%

CATALYSTS

▲RCM uplift of $5.7M (+736bps)

RISKS

▼Elevated distress risk (51%)

▼Small facility — limited scale economies

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

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$77.0M

Net Patient Revenue

13.3%

Operating Margin

$10.2M

Net Income

Licensed Beds

$3,081K

Revenue per Bed

$66.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 35%■ MEDICAID · 6%■ COMMERCIAL · 58%

Score Breakdown

SCComposite · 49/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	23	25	92%
Operational Quality	0	20	0%
Competitive Moat	6	20	28%

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