RANCHO LOS AMIGOS NATL.REHAB.CTR.
1. Target Overview & Investment Thesis
RANCHO LOS AMIGOS NATL.REHAB.CTR. is a 83-bed suburban community hospital in LOS ANGELES, CA with $512.6M in net patient revenue and a 41.9% operating margin. The hospital serves a payer mix of 4.7% Medicare, 13.7% Medicaid, and 81.7% commercial.
Thesis: Turnaround. Our ML models identify $37.7M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from 41.9% to 49.2% (+736bps).
| Net Revenue HCRIS | $512.6M |
| Current EBITDA COMPUTED | $214.7M |
| Operating Margin COMPUTED | 41.9% |
| Occupancy HCRIS | 57.0% |
| Revenue / Bed COMPUTED | $6.2M |
| Net-to-Gross HCRIS | 81.6% |
| Distress Probability ML | 46.3% |
2. Market Context & Competitive Position
CA has 414 Medicare-certified hospitals with a median operating margin of -4.9%. The target's margin of 41.9% places it above the state median. Among 155 size-comparable peers (42-166 beds), the median margin is -5.1%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (42-166), prioritizing same-state peers. 155 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| RANCHO LOS AMIGOS NATL.REHAB.C (Target) | CA | 83 | $512.6M | 41.9% |
| CHILDRENS HOSP & RES CNTR OAKL | CA | 155 | $687.9M | -7.1% |
| CONTRA COSTA REGIONAL MEDICAL | CA | 124 | $595.0M | -29.2% |
| USC NORRIS CANCER HOSPITAL | CA | 60 | $468.7M | 19.1% |
| KFH - ANTIOCH | CA | 144 | $445.4M | 8.1% |
| KFH - VACAVILLE | CA | 144 | $415.3M | 7.1% |
| SCRIPPS GREEN HOSPITAL | CA | 150 | $403.2M | 14.2% |
| EDEN MEDICAL CENTER | CA | 126 | $389.8M | 2.7% |
| KFH - REDWOOD CITY | CA | 140 | $379.7M | -4.5% |
4. Predicted Improvement Opportunities
Improvement targets set at P75 of comparable peers with 60% gap closure assumption. Coefficients calibrated to published research bands. Total EBITDA uplift: $37.7M (736bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $10.8M | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $10.3M | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $10.2M | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $6.2M | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $328K | +6bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $214.7M |
| + RCM Uplift | +$37.7M |
| Pro Forma EBITDA | $252.4M |
| Current Margin | 41.9% |
| Pro Forma Margin | 49.2% |
| WC Released (1x) | $19.7M |
6. Returns Analysis — Scenario Matrix
5-year hold, 5.5x leverage, 3% organic growth, 10%/yr debt paydown. Base case uses 100% of predicted RCM uplift. Bull case: 130% uplift at lower entry. Bear case: 50% uplift at higher entry.
| Scenario | Entry | Exit | Equity In | Equity Out | MOIC | IRR |
|---|---|---|---|---|---|---|
| Base Case | 10.0x | 10.0x | $330.3M | $1.79B | 5.43x | 40.3% |
| Base (11x exit) | 10.0x | 11.0x | $330.3M | $2.08B | 6.30x | 44.5% |
| Bull Case | 9.0x | 11.0x | $297.2M | $2.31B | 7.78x | 50.7% |
| Bull (12x exit) | 9.0x | 12.0x | $297.2M | $2.61B | 8.78x | 54.4% |
| Bear Case | 11.0x | 10.0x | $363.3M | $1.50B | 4.12x | 32.8% |
| Bear (11x exit) | 11.0x | 11.0x | $363.3M | $1.77B | 4.86x | 37.2% |
7. Key Risks & Mitigants
| Severity | Risk Factor | Mitigant |
|---|---|---|
| Medium | Standard execution risk | RCM improvement requires management buy-in and 12-18 month implementation timeline |
8. Data Sources & Methodology Appendix
Data Sources
- CMS HCRIS Cost Reports (Medicare-certified hospitals)
- CMS Medicare Utilization (DRG-level volumes)
- CMS Chronic Conditions (county-level disease prevalence)
- HCRIS multi-year trend data (financial time series)
Comparable Selection
- 155 hospitals with 42-166 beds
- Same-state prioritization (n=156)
- Comp margins: P25=-22.8% / P50=-5.1% / P75=3.7%
Bridge Methodology
- Targets: P75 of comparable peers (60% gap closure)
- Denial: avoidable share = 35% of delta × NPR
- AR: bad debt coefficient = $0.65 per day per $1K NPR
- NCR: 60% coefficient on collection rate improvement
- CDI: 0.75% of Medicare revenue per 0.01 CMI point
Returns Assumptions
- Leverage: 5.5x entry (84.6% debt / 15.4% equity)
- Organic growth: 3% annual EBITDA growth
- Debt paydown: 10% of principal per year
- Hold period: 5 years
Generated by SeekingChartis on April 26, 2026. All predictions use public data only. Confidence intervals calibrated via split conformal prediction (90% coverage target). This memo is for informational purposes and does not constitute investment advice.