HOSP

ACCEL REHABILITATION HOSPITAL PLANO

CCN 673055|LOC PLANO, TX|BEDS 149|NPR $14.4M|MARGIN 7.8%

SeekingChartis Score

INVESTMENT THESIS

Pass: ACCEL REHABILITATION HOSPITAL PLANO

/ 100 (D)

+$1.1M

EBITDA Uplift

+737bps

Margin Δ

0.0%

Op Margin

$14.4M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (74%)

Speculative — only pursue if turnaround thesis is strong and entry multiple reflects risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$14.4M

Net Patient Revenue

7.8%

Operating Margin

$1.1M

Net Income

149

Licensed Beds

$97K

Revenue per Bed

$13.3M

Operating Expenses

Payer Mix

PYR

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

Score Breakdown

SCComposite · 40/100

Component	Score	Max	%
Market Position	10	35	29%
Financial Health	17	25	67%
Operational Quality	0	20	0%
Competitive Moat	5	20	25%

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