NORTHWEST TEXAS HOSPITAL
1. Target Overview & Investment Thesis
NORTHWEST TEXAS HOSPITAL is a 341-bed suburban community hospital in POTTER, TX with $382.7M in net patient revenue and a 11.5% operating margin. The hospital serves a payer mix of 16.9% Medicare, 6.4% Medicaid, and 76.8% commercial.
Thesis: Platform Growth. Our ML models identify $28.2M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from 11.5% to 18.8% (+736bps).
| Net Revenue HCRIS | $382.7M |
| Current EBITDA COMPUTED | $43.8M |
| Operating Margin COMPUTED | 11.5% |
| Occupancy HCRIS | 61.6% |
| Revenue / Bed COMPUTED | $1.1M |
| Net-to-Gross HCRIS | 13.8% |
| Distress Probability ML | 44.7% |
2. Market Context & Competitive Position
TX has 583 Medicare-certified hospitals with a median operating margin of -0.7%. The target's margin of 11.5% places it above the state median. Among 112 size-comparable peers (170-682 beds), the median margin is 4.6%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (170-682), prioritizing same-state peers. 112 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| NORTHWEST TEXAS HOSPITAL (Target) | TX | 341 | $382.7M | 11.5% |
| SCOTT AND WHITE MEMORIAL HOSPI | TX | 616 | $1.85B | -10.5% |
| CHILDRENS MEDICAL CENTER OF DA | TX | 377 | $1.56B | 10.3% |
| COOK CHILDRENS MEDICAL CENTER | TX | 423 | $1.51B | 16.5% |
| CHI ST LUKES HEALTH BAYLOR MED | TX | 628 | $1.10B | -9.5% |
| UNIVERSITY HEALTH SYSTEM | TX | 657 | $1.10B | -50.0% |
| TX HLTH HARRIS METHODIST HOSPI | TX | 653 | $1.03B | 4.1% |
| CHRISTUS MOTHER FRANCES HOSP-T | TX | 518 | $971.6M | -17.0% |
| MEDICAL CITY PLANO | TX | 573 | $936.8M | 40.3% |
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: $28.2M (736bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $8.0M | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $7.7M | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $7.6M | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $4.7M | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $245K | +6bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $43.8M |
| + RCM Uplift | +$28.2M |
| Pro Forma EBITDA | $72.0M |
| Current Margin | 11.5% |
| Pro Forma Margin | 18.8% |
| WC Released (1x) | $14.7M |
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 | $67.4M | $570.8M | 8.46x | 53.3% |
| Base (11x exit) | 10.0x | 11.0x | $67.4M | $649.8M | 9.64x | 57.3% |
| Bull Case | 9.0x | 11.0x | $60.7M | $764.7M | 12.60x | 66.0% |
| Bull (12x exit) | 9.0x | 12.0x | $60.7M | $852.1M | 14.04x | 69.6% |
| Bear Case | 11.0x | 10.0x | $74.2M | $408.1M | 5.50x | 40.6% |
| Bear (11x exit) | 11.0x | 11.0x | $74.2M | $473.0M | 6.38x | 44.9% |
7. Key Risks & Mitigants
| Severity | Risk Factor | Mitigant |
|---|---|---|
| Low | Low net-to-gross ratio | Large contractual allowances suggest pricing discipline issues. Mitigant: payer renegotiation is an additional upside lever |
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
- 112 hospitals with 170-682 beds
- Same-state prioritization (n=113)
- Comp margins: P25=-8.0% / P50=4.6% / P75=14.9%
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.