BEHAVIORAL HEALTH OF ROCKY TOP LLC
1. Target Overview & Investment Thesis
BEHAVIORAL HEALTH OF ROCKY TOP LLC is a 18-bed under-performing / distressed in nan, TN with $1.4M in net patient revenue and a -33.3% operating margin. The hospital serves a payer mix of 46.9% Medicare, 0.6% Medicaid, and 52.5% commercial.
Thesis: Turnaround. Our ML models identify $119K in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from -33.3% to -24.8% (+852bps).
| Net Revenue HCRIS | $1.4M |
| Current EBITDA COMPUTED | $-465K |
| Operating Margin COMPUTED | -33.3% |
| Occupancy HCRIS | 23.7% |
| Revenue / Bed COMPUTED | $78K |
| Net-to-Gross HCRIS | 43.1% |
| Distress Probability ML | 57.0% |
2. Market Context & Competitive Position
TN has 141 Medicare-certified hospitals with a median operating margin of -0.6%. The target's margin of -33.3% places it below the state median. Among 39 size-comparable peers (9-36 beds), the median margin is -0.6%. The target's below-peer margin suggests operational improvement opportunity.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (9-36), prioritizing same-state peers. 39 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| BEHAVIORAL HEALTH OF ROCKY TOP (Target) | TN | 18 | $1.4M | -33.3% |
| INDIAN PATH COMMUNITY HOSPITAL | TN | 35 | $142.8M | 12.0% |
| THE CENTER FOR SPINAL SURGERY | TN | 23 | $78.7M | 39.3% |
| TRUSTPOINT HOSPITAL | TN | 18 | $50.8M | -0.8% |
| VANDERBILT BEDFORD COUNTY HOSP | TN | 24 | $49.5M | 1.9% |
| NEWPORT MEDICAL CENTER | TN | 32 | $47.8M | 11.6% |
| FORT LOUDOUN MEDICAL CENTER | TN | 30 | $41.3M | 10.0% |
| CLAIBORNE MEDICAL CENTER | TN | 26 | $30.9M | -9.9% |
| MARSHALL MEDICAL CENTER | TN | 25 | $29.5M | -28.0% |
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: $119K (852bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Denial Rate Reduction | 12.0% | 6.5% | $35K | +252bp | 12mo |
| Net Collection Rate | 93.5% | 97.0% | $29K | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $28K | +200bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $17K | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $10K | +69bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $-465K |
| + RCM Uplift | +$119K |
| Pro Forma EBITDA | $-346K |
| Current Margin | -33.3% |
| Pro Forma Margin | -24.8% |
| WC Released (1x) | $54K |
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 | $-715K | $-1.9M | 0.00x | -100.0% |
| Base (11x exit) | 10.0x | 11.0x | $-715K | $-2.3M | 0.00x | -100.0% |
| Bull Case | 9.0x | 11.0x | $-644K | $-2.1M | 0.00x | -100.0% |
| Bull (12x exit) | 9.0x | 12.0x | $-644K | $-2.5M | 0.00x | -100.0% |
| Bear Case | 11.0x | 10.0x | $-787K | $-2.2M | 0.00x | -100.0% |
| Bear (11x exit) | 11.0x | 11.0x | $-787K | $-2.7M | 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 | Low occupancy | At 23.7%, fixed costs are spread over fewer patient days. Mitigant: volume growth is an additional upside lever not modeled in base case |
| High | Elevated distress probability | Model estimates 57.0% 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
- 39 hospitals with 9-36 beds
- Same-state prioritization (n=40)
- Comp margins: P25=-14.3% / P50=-0.6% / P75=9.2%
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.