ML Analysis — ST. LUKES MCCALL
CCN 131312 | Clustering + Distress + RCM Opportunity
🛡️ Public data only — no PHI permitted on this instance.
Investability Score
Hold / Selective — investigate specific opportunities but be prepared for execution risk.
55
/ 100 (C)
Financial Health8/25
RCM Upside14/25
Market Position15/20
Demand Defensibility7/15
Operational Efficiency11/15
Entry Multiple: 8.0x – 10.0x
Est. MOIC: 1.9x
Risk Factors:
- Small facility (<50 beds) — limited scale
- Low occupancy (<30%) — demand risk
Catalysts:
- Strong commercial payer base protects revenue
- Limited competition supports pricing power
Margin Prediction (Trained Ridge Model)
-5.4%
R²=0.34 | n=4,907 | Grade B | Actual: 2.5%
Ridge regression trained on 4,907 HCRIS hospitals. 90% CI: [-33.7%, 22.9%]. P48 nationally.
| Driver | Value | Effect | Explanation | |
|---|---|---|---|---|
| Revenue/Bed | 3119038.933 | +0.2149 | Higher Revenue/Bed increases predicted margin | |
| Expense/Bed | 3041175.533 | -0.1705 | Higher Expense/Bed decreases predicted margin | |
| Log(Beds) | 2.708 | -0.0387 | Lower Log(Beds) decreases predicted margin | |
| Net-to-Gross | 0.556 | +0.0211 | Higher Net-to-Gross increases predicted margin | |
| Bed Count | 15.000 | +0.0209 | Higher Bed Count increases predicted margin |
Suburban Community Hospit
Archetype
56.6%
Distress Risk
$2.2M
RCM Opportunity
D
Opportunity Grade
7.1%
Projected Margin
Cluster: Suburban Community Hospital
Percentile within cluster: P63. Community hospitals — the largest PE deal category. Focus on RCM improvement and cost optimization at 9-11x.
Nearest Peers
| Hospital | State | Beds |
|---|---|---|
| PROMEDICA HICKMAN HOSPITAL | MI | 58 |
| WATAUGA MEDICAL CENTER | NC | 95 |
| ST LUKES HOSPITAL - EASTON CAMPUS | PA | 29 |
| CULPEPER MEMORIAL HOSPITAL | VA | 70 |
| SOUTHSIDE COMMUNITY HOSPITAL | VA | 80 |
| SPECTRUM HEALTH LUDINGTON | MI | 45 |
Distress Analysis
Risk: High
National distress rate: 49.3%
ID distress rate: 46.0%
Model AUC: 0.629
| Factor | Value | Contribution | Direction |
|---|---|---|---|
| Occupancy Rate | 0.245 | +0.260 | ▲ risk |
| Revenue Per Bed | 3119038.933 | -0.091 | ▼ risk |
| Net To Gross Ratio | 0.556 | +0.084 | ▲ risk |
| Medicaid Day Pct | 0.132 | +0.043 | ▲ risk |
| Beds | 15.000 | -0.018 | ▼ risk |
| Medicare Day Pct | 0.416 | +0.015 | ▲ risk |
RCM Improvement Opportunity
Total (risk-adjusted): $2.2M
Current margin: 2.5%
Projected margin: 7.1%
Grade: D
Comps: 28
Gap analysis vs P75 peers with 60% closure assumption. Confidence-weighted by lever implementation difficulty.
| Lever | Current | Benchmark | Gap | Impact | Confidence | Timeline |
|---|---|---|---|---|---|---|
| Occupancy Improvement | 0.245 | 0.408 | 16.2% | $1.1M | 55% | 24mo |
| Net-to-Gross Ratio Improvement | 0.556 | 0.693 | 13.6% | $747K | 65% | 18mo |
| Payer Mix Optimization | 0.452 | 0.476 | 2.4% | $356K | 50% | 24mo |
Predicted RCM Performance (Public Data Only)
A
RCM Grade
Strong RCM profile — likely low-risk from an operations perspective. Focus diligence on growth thesis.
| Metric | Predicted | 90% CI | Percentile | Assessment |
|---|---|---|---|---|
| Denial Rate | 2.0% | [2.0%, 25.0%] | P0 | Strong — predicted denial rate is in the top third nationall |
| Days in AR | 30.4 | [25.0, 75.0] | P62 | Strong — predicted days in ar is in the top third nationally |
| Clean Claim Rate | 98.0% | [80.0%, 98.0%] | P0 | Strong — predicted clean claim rate is in the top third. |
| Net Collection Rate | 99.5% | [90.0%, 99.5%] | P8 | Strong — predicted net collection rate is in the top third. |