CAREPARTNERS REHAB HOSPITAL
1. Target Overview & Investment Thesis
CAREPARTNERS REHAB HOSPITAL is a 74-bed suburban community hospital in nan, NC with $96.8M in net patient revenue and a 3.8% operating margin. The hospital serves a payer mix of 51.6% Medicare, 3.1% Medicaid, and 45.3% commercial.
Thesis: Turnaround. Our ML models identify $7.1M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from 3.8% to 11.1% (+736bps).
| Net Revenue HCRIS | $96.8M |
| Current EBITDA COMPUTED | $3.6M |
| Operating Margin COMPUTED | 3.8% |
| Occupancy HCRIS | 79.2% |
| Revenue / Bed COMPUTED | $1.3M |
| Net-to-Gross HCRIS | 79.6% |
| Distress Probability ML | 47.4% |
2. Market Context & Competitive Position
NC has 129 Medicare-certified hospitals with a median operating margin of -2.0%. The target's margin of 3.8% places it above the state median. Among 51 size-comparable peers (37-148 beds), the median margin is -2.3%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (37-148), prioritizing same-state peers. 51 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| CAREPARTNERS REHAB HOSPITAL (Target) | NC | 74 | $96.8M | 3.8% |
| ATRIUM HEALTH UNIVERSITY CITY | NC | 104 | $286.9M | 28.6% |
| PRESBYTERIAN HOSPITAL HUNTERSV | NC | 135 | $276.7M | 21.8% |
| ADVENTHEALTH HENDERSONVILLE | NC | 73 | $227.1M | -4.1% |
| THOMASVILLE MEDICAL CENTER | NC | 73 | $220.3M | -14.3% |
| SCOTLAND MEMORIAL HOSPITAL | NC | 104 | $198.0M | -2.8% |
| WATAUGA MEDICAL CENTER | NC | 95 | $187.3M | 2.4% |
| CARTERET COUNTY GENERAL HOSPIT | NC | 99 | $187.2M | 6.4% |
| CALDWELL MEMORIAL HOSPITAL | NC | 137 | $166.2M | -1.5% |
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: $7.1M (736bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $2.0M | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $1.9M | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $1.9M | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $1.2M | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $62K | +6bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $3.6M |
| + RCM Uplift | +$7.1M |
| Pro Forma EBITDA | $10.8M |
| Current Margin | 3.8% |
| Pro Forma Margin | 11.1% |
| WC Released (1x) | $3.7M |
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 | $5.6M | $95.3M | 16.97x | 76.2% |
| Base (11x exit) | 10.0x | 11.0x | $5.6M | $106.7M | 19.00x | 80.2% |
| Bull Case | 9.0x | 11.0x | $5.1M | $132.0M | 26.12x | 92.0% |
| Bull (12x exit) | 9.0x | 12.0x | $5.1M | $145.5M | 28.79x | 95.8% |
| Bear Case | 11.0x | 10.0x | $6.2M | $57.9M | 9.37x | 56.4% |
| Bear (11x exit) | 11.0x | 11.0x | $6.2M | $65.7M | 10.63x | 60.4% |
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
- 51 hospitals with 37-148 beds
- Same-state prioritization (n=52)
- Comp margins: P25=-10.7% / P50=-2.3% / P75=12.5%
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.