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

HOSP

NIOBRARA HEALTH AND LIFE CENTER

CCN 531314|LOC LUSK, WY|BEDS 24|NPR $9.3M|MARGIN -12.4%

SeekingChartis Score

INVESTMENT THESIS

Selective: NIOBRARA HEALTH AND LIFE CENTER

/ 100 (C)

+$694K

EBITDA Uplift

+743bps

Margin Δ

0.0%

Op Margin

$9.3M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

41%

CATALYSTS

RISKS

▼Elevated distress risk (59%)

▼High Medicaid exposure (41%)

▼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

$9.3M

Net Patient Revenue

-12.4%

Operating Margin

$-1.2M

Net Income

Licensed Beds

$389K

Revenue per Bed

$10.5M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 10%■ MEDICAID · 41%■ COMMERCIAL · 49%

Score Breakdown

SCComposite · 13/100

Component	Score	Max	%
Market Position	6	35	16%
Financial Health	5	25	19%
Operational Quality	0	20	0%
Competitive Moat	0	20	2%

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