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

HOSP

CROOK COUNTY MEDICAL SERVICES

CCN 531311|LOC SUNDANCE, WY|BEDS 16|NPR $11.4M|MARGIN -21.1%

SeekingChartis Score

INVESTMENT THESIS

Pass: CROOK COUNTY MEDICAL SERVICES

/ 100 (D)

+$844K

EBITDA Uplift

+740bps

Margin Δ

0.0%

Op Margin

$11.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (74%)

▼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

$11.4M

Net Patient Revenue

-21.1%

Operating Margin

$-2.4M

Net Income

Licensed Beds

$713K

Revenue per Bed

$13.8M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 74%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 10/100

Component	Score	Max	%
Market Position	6	35	16%
Financial Health	2	25	10%
Operational Quality	0	20	0%
Competitive Moat	0	20	1%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
530002	CAMPBELL COUNTY MEMORIAL HOSPITAL	66	$0M
530006	MEM. HOSPITAL OF SHERIDAN CTY.	88	$0M
530008	SAGE WEST HEALTH CARE	133	$0M
530011	MEM. HOSPT. OF SWEETWATER COUNTY	58	$0M
530012	WYOMING MEDICAL CENTER	226	$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 WYStart Diligence · creates a deal from HCRIS