TEXAS HEALTH HOSPITAL FRISCO
1. Target Overview & Investment Thesis
TEXAS HEALTH HOSPITAL FRISCO is a 91-bed suburban community hospital in COLLIN, TX with $151.3M in net patient revenue and a 8.4% operating margin. The hospital serves a payer mix of 21.0% Medicare, 1.0% Medicaid, and 78.0% commercial.
Thesis: Turnaround. Our ML models identify $11.1M in annual EBITDA improvement potential from RCM optimization across 5 levers, lifting margin from 8.4% to 15.8% (+736bps).
| Net Revenue HCRIS | $151.3M |
| Current EBITDA COMPUTED | $12.8M |
| Operating Margin COMPUTED | 8.4% |
| Occupancy HCRIS | 64.9% |
| Revenue / Bed COMPUTED | $1.7M |
| Net-to-Gross HCRIS | 30.8% |
| Distress Probability ML | 43.0% |
2. Market Context & Competitive Position
TX has 583 Medicare-certified hospitals with a median operating margin of -0.7%. The target's margin of 8.4% places it above the state median. Among 197 size-comparable peers (46-182 beds), the median margin is 2.4%. The target performs in line with or above peers.
3. RCM Performance Analysis — Comparable Hospitals
Comps selected by bed count (46-182), prioritizing same-state peers. 197 hospitals in the comp set.
| Hospital | State | Beds | Revenue | Margin |
|---|---|---|---|---|
| TEXAS HEALTH HOSPITAL FRISCO (Target) | TX | 91 | $151.3M | 8.4% |
| ROUND ROCK HOSPITAL | TX | 165 | $681.4M | 8.7% |
| THE HEART HOSPITAL BAYLOR PLAN | TX | 109 | $464.6M | 25.7% |
| COVENANT CHILDRENS HOSPITAL | TX | 181 | $410.3M | 15.5% |
| COLLEGE STATION HOSPITAL | TX | 135 | $397.7M | -0.9% |
| CHILDRENS HOSPITAL OF SAN ANTO | TX | 174 | $376.5M | -2.8% |
| DECATUR COMMUNITY HOSPITAL | TX | 81 | $361.0M | -15.5% |
| CHILDRENS MEDICAL CENTER OF PL | TX | 72 | $336.7M | 20.9% |
| MEDICAL CITY MCKINNEY | TX | 166 | $302.5M | -0.4% |
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: $11.1M (736bps margin improvement).
| Lever | Current | Target | EBITDA Impact | Margin | Ramp |
|---|---|---|---|---|---|
| Net Collection Rate | 93.5% | 97.0% | $3.2M | +210bp | 18mo |
| Cost to Collect | 4.5% | 2.5% | $3.0M | +200bp | 12mo |
| Denial Rate Reduction | 12.0% | 6.5% | $3.0M | +198bp | 12mo |
| A/R Days Reduction | 5200.0% | 3800.0% | $1.8M | +122bp | 9mo |
| Clean Claim Rate | 88.0% | 96.0% | $97K | +6bp | 6mo |
5. EBITDA Bridge
| Current EBITDA | $12.8M |
| + RCM Uplift | +$11.1M |
| Pro Forma EBITDA | $23.9M |
| Current Margin | 8.4% |
| Pro Forma Margin | 15.8% |
| WC Released (1x) | $5.8M |
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 | $19.7M | $195.7M | 9.95x | 58.3% |
| Base (11x exit) | 10.0x | 11.0x | $19.7M | $221.6M | 11.27x | 62.3% |
| Bull Case | 9.0x | 11.0x | $17.7M | $264.8M | 14.97x | 71.8% |
| Bull (12x exit) | 9.0x | 12.0x | $17.7M | $294.1M | 16.62x | 75.4% |
| Bear Case | 11.0x | 10.0x | $21.6M | $133.6M | 6.18x | 43.9% |
| Bear (11x exit) | 11.0x | 11.0x | $21.6M | $154.0M | 7.12x | 48.1% |
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
- 197 hospitals with 46-182 beds
- Same-state prioritization (n=198)
- Comp margins: P25=-10.9% / P50=2.4% / P75=11.8%
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.