TISHOMINGO HEALTH SERVICES
1. Target Overview & Investment Thesis
TISHOMINGO HEALTH SERVICES is a 48-bed community hospital in TISHOMINGO, MS with $16.3M in net patient revenue and a -11.7% operating margin. The hospital serves a payer mix of 74.5% Medicare, 0.0% Medicaid, and 25.5% commercial.
Thesis: Turnaround. Our ML models identify $1.2M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from -11.7% to -4.3% (+736bps).
| Net Revenue HCRIS | $16.3M |
| Current EBITDA COMPUTED | $-1.9M |
| Operating Margin COMPUTED | -11.7% |
| Occupancy HCRIS | 22.0% |
| Revenue / Bed COMPUTED | $339K |
| Net-to-Gross HCRIS | 23.3% |
| Distress Probability ML | nan% |
2. Market Context & Competitive Position
MS has 110 Medicare-certified hospitals with a median operating margin of -12.5%. The target's margin of -11.7% places it above the state median. Among 63 size-comparable peers (24-96 beds), the median margin is -13.0%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (24-96), prioritizing same-state peers. 63 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| TISHOMINGO HEALTH SERVICES (Target) | MS | 48 | $16.3M | -11.7% |
| BAPTIST MEM HOSPITAL UNION COU | MS | 83 | $117.9M | 3.7% |
| METHODIST H/C OLIVE BRANCH HOS | MS | 65 | $75.4M | -25.6% |
| NORTH SUNFLOWER COUNTY HOSPITA | MS | 25 | $70.1M | -7.2% |
| MISSISSIPPI METHODIST REHAB CE | MS | 31 | $68.1M | -0.5% |
| UMMC-GRENADA | MS | 49 | $63.7M | 7.1% |
| OKTIBBEHA COUNTY HOSPITAL | MS | 88 | $63.2M | -16.5% |
| NESHOBA COUNTY GENERAL HOSPITA | MS | 38 | $47.6M | -19.7% |
| ALLIANCE HEALTH CENTER | MS | 79 | $46.1M | 32.5% |
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: $1.2M (736bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $342K | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $326K | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $323K | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $198K | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $10K | +6bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $-1.9M |
| + RCM Uplift | +$1.2M |
| Pro Forma EBITDA | $-701K |
| Current Margin | -11.7% |
| Pro Forma Margin | -4.3% |
| WC Released (1x) | $625K |
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 | $-2.9M | $-542K | 0.00x | -100.0% |
| Base (11x exit) | 10.0x | 11.0x | $-2.9M | $-1.5M | 0.00x | -100.0% |
| Bull Case | 9.0x | 11.0x | $-2.6M | $1.5M | 0.00x | -100.0% |
| Bull (12x exit) | 9.0x | 12.0x | $-2.6M | $818K | 0.00x | -100.0% |
| Bear Case | 11.0x | 10.0x | $-3.2M | $-5.6M | 0.00x | -100.0% |
| Bear (11x exit) | 11.0x | 11.0x | $-3.2M | $-7.2M | 0.00x | -100.0% |
7. Key Risks & Mitigants
| Severity | Risk Factor | Mitigant |
|---|---|---|
| High | Negative operating margin | RCM uplift bridge shows clear path to profitability; working capital release provides near-term cash cushion |
| Medium | Heavy Medicare dependence | Medicare comprises 74.5% of days; rate updates may lag inflation. Mitigant: CDI/CMI lever directly increases Medicare reimbursement |
| Medium | Low occupancy | At 22.0%, fixed costs are spread over fewer patient days. Mitigant: volume growth is an additional upside lever not modeled in base case |
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
- 63 hospitals with 24-96 beds
- Same-state prioritization (n=64)
- Comp margins: P25=-22.3% / P50=-13.0% / P75=0.6%
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.