HARSHA BEHAVIORAL CENTER
1. Target Overview & Investment Thesis
HARSHA BEHAVIORAL CENTER is a 81-bed suburban community hospital in VIGO, IN with $14.3M in net patient revenue and a 9.0% operating margin. The hospital serves a payer mix of 15.9% Medicare, 15.8% Medicaid, and 68.3% commercial.
Thesis: Turnaround. Our ML models identify $1.1M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from 9.0% to 16.4% (+737bps).
| Net Revenue HCRIS | $14.3M |
| Current EBITDA COMPUTED | $1.3M |
| Operating Margin COMPUTED | 9.0% |
| Occupancy HCRIS | 49.6% |
| Revenue / Bed COMPUTED | $177K |
| Net-to-Gross HCRIS | 68.2% |
| Distress Probability ML | 56.3% |
2. Market Context & Competitive Position
IN has 171 Medicare-certified hospitals with a median operating margin of -1.1%. The target's margin of 9.0% places it above the state median. Among 65 size-comparable peers (40-162 beds), the median margin is 1.3%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (40-162), prioritizing same-state peers. 65 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| HARSHA BEHAVIORAL CENTER (Target) | IN | 81 | $14.3M | 9.0% |
| HENDRICKS REGIONAL HEALTH | IN | 130 | $423.4M | -3.6% |
| IU HEALTH NORTH HOSPITAL | IN | 153 | $413.3M | 24.2% |
| FRANCISCAN HEALTH MICHIGAN CIT | IN | 119 | $276.7M | 6.1% |
| ASCENSION ST. VINCENT CARMEL | IN | 124 | $268.5M | 38.3% |
| MEMORIAL HOSP & HEALTH CARE CT | IN | 96 | $259.1M | 28.7% |
| GOSHEN HOSPITAL | IN | 103 | $248.4M | -22.8% |
| RIVERVIEW HOSPITAL | IN | 121 | $233.1M | -19.0% |
| GOOD SAMARITAN HOSPITAL | IN | 99 | $233.1M | -12.9% |
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: $1.1M (737bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $300K | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $286K | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $283K | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $174K | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $10K | +7bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $1.3M |
| + RCM Uplift | +$1.1M |
| Pro Forma EBITDA | $2.3M |
| Current Margin | 9.0% |
| Pro Forma Margin | 16.4% |
| WC Released (1x) | $548K |
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 | $2.0M | $19.0M | 9.60x | 57.2% |
| Base (11x exit) | 10.0x | 11.0x | $2.0M | $21.6M | 10.88x | 61.2% |
| Bull Case | 9.0x | 11.0x | $1.8M | $25.7M | 14.40x | 70.5% |
| Bull (12x exit) | 9.0x | 12.0x | $1.8M | $28.6M | 16.01x | 74.1% |
| Bear Case | 11.0x | 10.0x | $2.2M | $13.1M | 6.02x | 43.2% |
| Bear (11x exit) | 11.0x | 11.0x | $2.2M | $15.1M | 6.94x | 47.3% |
7. Key Risks & Mitigants
| Severity | Risk Factor | Mitigant |
|---|---|---|
| High | Elevated distress probability | Model estimates 56.3% probability of financial distress. Mitigant: distressed entry pricing (7-9x) compensates for risk |
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
- 65 hospitals with 40-162 beds
- Same-state prioritization (n=66)
- Comp margins: P25=-11.7% / P50=1.3% / P75=18.5%
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.