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

HOSP

TEXAS REHABILITATION HOSPITAL OF KEL

CCN 673077|LOC KELLER, TX|BEDS 36|NPR $13.7M|MARGIN 15.1%

SeekingChartis Score

INVESTMENT THESIS

Pass: TEXAS REHABILITATION HOSPITAL OF KE

/ 100 (D)

+$1.0M

EBITDA Uplift

+737bps

Margin Δ

0.0%

Op Margin

$13.7M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

nan%

CATALYSTS

RISKS

▼High Medicare dependence (73%)

▼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

$13.7M

Net Patient Revenue

15.1%

Operating Margin

$2.1M

Net Income

Licensed Beds

$380K

Revenue per Bed

$11.6M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 73%■ MEDICAID · nan%■ COMMERCIAL · 0%

Score Breakdown

SCComposite · 48/100

Component	Score	Max	%
Market Position	7	35	19%
Financial Health	25	25	100%
Operational Quality	0	20	0%
Competitive Moat	6	20	32%

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