KNOXVILLE CENTER FOR BEHAVIORAL MEDI
1. Target Overview & Investment Thesis
KNOXVILLE CENTER FOR BEHAVIORAL MEDI is a 64-bed under-performing / distressed in KNOX, TN with $1.9M in net patient revenue and a -100.0% operating margin. The hospital serves a payer mix of 33.5% Medicare, 15.8% Medicaid, and 50.7% commercial.
Thesis: Turnaround. Our ML models identify $155K in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from -100.0% to -358.7% (+819bps).
| Net Revenue HCRIS | $1.9M |
| Current EBITDA COMPUTED | $-6.9M |
| Operating Margin COMPUTED | -100.0% |
| Occupancy HCRIS | 29.2% |
| Revenue / Bed COMPUTED | $30K |
| Net-to-Gross HCRIS | 45.3% |
| Distress Probability ML | 59.4% |
2. Market Context & Competitive Position
TN has 141 Medicare-certified hospitals with a median operating margin of -0.6%. The target's margin of -100.0% places it below the state median. Among 61 size-comparable peers (32-128 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 (32-128), prioritizing same-state peers. 61 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| KNOXVILLE CENTER FOR BEHAVIORA (Target) | TN | 64 | $1.9M | -100.0% |
| METRO NASHVILLE GENERAL HOSPIT | TN | 114 | $287.4M | 48.9% |
| TRISTAR STONECREST MEDICAL CEN | TN | 115 | $190.0M | 39.5% |
| BAPTIST MEM HOSPITAL TIPTON CO | TN | 48 | $179.0M | -5.8% |
| VANDERBILT WILSON COUNTY HOSPI | TN | 113 | $158.7M | -7.1% |
| SOUTHERN HILLS MEDICAL CENTER | TN | 101 | $145.2M | 16.4% |
| INDIAN PATH COMMUNITY HOSPITAL | TN | 35 | $142.8M | 12.0% |
| HORIZON MEDICAL CENTER | TN | 96 | $141.3M | 15.3% |
| MORRISTOWN-HAMBLEN HOSPITAL | TN | 102 | $126.6M | 11.8% |
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: $155K (819bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Denial Rate Reduction | 12.0% | 6.5% | $45K | +236bp | 12mo |
| Net Collection Rate | 93.5% | 97.0% | $40K | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $38K | +200bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $23K | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $10K | +51bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $-6.9M |
| + RCM Uplift | +$155K |
| Pro Forma EBITDA | $-6.8M |
| Current Margin | -100.0% |
| Pro Forma Margin | -358.7% |
| WC Released (1x) | $73K |
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 | $-10.7M | $-44.2M | 0.00x | -100.0% |
| Base (11x exit) | 10.0x | 11.0x | $-10.7M | $-52.1M | 0.00x | -100.0% |
| Bull Case | 9.0x | 11.0x | $-9.6M | $-55.1M | 0.00x | -100.0% |
| Bull (12x exit) | 9.0x | 12.0x | $-9.6M | $-62.9M | 0.00x | -100.0% |
| Bear Case | 11.0x | 10.0x | $-11.7M | $-41.5M | 0.00x | -100.0% |
| Bear (11x exit) | 11.0x | 11.0x | $-11.7M | $-49.5M | 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 29.2%, 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 59.4% 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
- 61 hospitals with 32-128 beds
- Same-state prioritization (n=62)
- Comp margins: P25=-11.0% / P50=0.6% / P75=11.9%
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.