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

HOSP

BAYLOR INSTITUTE FOR REHABILITATION

CCN 673046|LOC FRISCO, TX|BEDS 44|NPR $35.7M|MARGIN 14.9%

C-

SeekingChartis Score

INVESTMENT THESIS

Pass: BAYLOR INSTITUTE FOR REHABILITATION

/ 100 (D)

+$2.6M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$35.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼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

$35.7M

Net Patient Revenue

14.9%

Operating Margin

$5.3M

Net Income

Licensed Beds

$811K

Revenue per Bed

$30.4M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 48%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 51/100

Component	Score	Max	%
Market Position	9	35	26%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	7	20	33%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
450002	THE HOSPITALS OF PROVIDENCE-MEMORIAL	410	$0M
450007	PETERSON REGIONAL MEDICAL CENTER	98	$0M
450010	UNITED REGIONAL HEALTH CARE SYSTEM	244	$0M
450011	ST. JOSEPH REGIONAL HEALTH CENTER	298	$0M
450015	DALLAS CO. HOSP. DIST.	786	$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 TXStart Diligence · creates a deal from HCRIS