BRENTWOOD BEHAVIORAL-SHREVEPORT
1. Target Overview & Investment Thesis
BRENTWOOD BEHAVIORAL-SHREVEPORT is a 238-bed community hospital in CADO, LA with $58.0M in net patient revenue and a 8.5% operating margin. The hospital serves a payer mix of 6.3% Medicare, 0.0% Medicaid, and 93.7% commercial.
Thesis: Platform Growth. Our ML models identify $4.3M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from 8.5% to 15.8% (+736bps).
| Net Revenue HCRIS | $58.0M |
| Current EBITDA COMPUTED | $4.9M |
| Operating Margin COMPUTED | 8.5% |
| Occupancy HCRIS | 77.0% |
| Revenue / Bed COMPUTED | $244K |
| Net-to-Gross HCRIS | 32.7% |
| Distress Probability ML | nan% |
2. Market Context & Competitive Position
LA has 212 Medicare-certified hospitals with a median operating margin of -3.5%. The target's margin of 8.5% places it above the state median. Among 35 size-comparable peers (119-476 beds), the median margin is -7.5%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (119-476), prioritizing same-state peers. 35 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| BRENTWOOD BEHAVIORAL-SHREVEPOR (Target) | LA | 238 | $58.0M | 8.5% |
| UNIVERSITY MEDICAL CTR. AT NEW | LA | 310 | $671.3M | -22.4% |
| CHILDRENS HOSPITAL | LA | 189 | $523.4M | 6.7% |
| OUR LADY OF LOURDES RMC | LA | 363 | $509.6M | 8.9% |
| TULANE UNIVERSITY HOSPITAL & C | LA | 431 | $490.2M | -14.1% |
| LAFAYETTE GENERAL MEDICAL CENT | LA | 390 | $480.2M | -16.4% |
| BATON ROUGE GENERAL | LA | 251 | $445.5M | -6.7% |
| ST. TAMMANY PARISH HOSPITAL | LA | 213 | $434.6M | 4.5% |
| OCHSNER LSU HEALTH SHREVEPORT | LA | 273 | $395.6M | -50.0% |
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: $4.3M (736bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $1.2M | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $1.2M | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $1.1M | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $706K | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $37K | +6bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $4.9M |
| + RCM Uplift | +$4.3M |
| Pro Forma EBITDA | $9.2M |
| Current Margin | 8.5% |
| Pro Forma Margin | 15.8% |
| WC Released (1x) | $2.2M |
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 | $7.6M | $75.2M | 9.93x | 58.3% |
| Base (11x exit) | 10.0x | 11.0x | $7.6M | $85.1M | 11.25x | 62.3% |
| Bull Case | 9.0x | 11.0x | $6.8M | $101.7M | 14.93x | 71.7% |
| Bull (12x exit) | 9.0x | 12.0x | $6.8M | $112.9M | 16.58x | 75.3% |
| Bear Case | 11.0x | 10.0x | $8.3M | $51.3M | 6.17x | 43.9% |
| Bear (11x exit) | 11.0x | 11.0x | $8.3M | $59.2M | 7.11x | 48.0% |
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
- 35 hospitals with 119-476 beds
- Same-state prioritization (n=36)
- Comp margins: P25=-15.8% / P50=-7.5% / P75=-1.3%
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.