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

HOSP

REHABILITATION HOSPITAL OF WISCONSIN

CCN 523027|LOC WAUKESHA, WI|BEDS 40|NPR $24.9M|MARGIN 33.1%

C-

SeekingChartis Score

INVESTMENT THESIS

Selective: REHABILITATION HOSPITAL OF WISCONSI

/ 100 (C)

+$1.8M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$24.9M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

54%

CATALYSTS

RISKS

▼High Medicare dependence (56%)

▼Elevated distress risk (46%)

▼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

$24.9M

Net Patient Revenue

33.1%

Operating Margin

$8.2M

Net Income

Licensed Beds

$621K

Revenue per Bed

$16.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 56%■ MEDICAID · 0%■ COMMERCIAL · 44%

Score Breakdown

SCComposite · 50/100

Component	Score	Max	%
Market Position	8	35	23%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	7	20	33%

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