ML Analysis — HARSHA BEHAVIORAL CENTER
CCN 154054 | 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.
48
/ 100 (C)
Financial Health12/25
RCM Upside10/25
Market Position13/20
Demand Defensibility6/15
Operational Efficiency7/15
Entry Multiple: 8.0x – 10.0x
Est. MOIC: 1.9x
Risk Factors:
Catalysts:
- Strong commercial payer base protects revenue
- Limited competition supports pricing power
Margin Prediction (Trained Ridge Model)
-9.9%
R²=0.34 | n=4,907 | Grade B | Actual: 9.0%
Ridge regression trained on 4,907 HCRIS hospitals. 90% CI: [-38.2%, 18.4%]. P37 nationally.
| Driver | Value | Effect | Explanation | |
|---|---|---|---|---|
| Revenue/Bed | 176506.716 | -0.1958 | Lower Revenue/Bed decreases predicted margin | |
| Expense/Bed | 160597.358 | +0.1844 | Higher Expense/Bed increases predicted margin | |
| Reimbursement Quality | 0.466 | -0.0760 | Higher Reimbursement Quality decreases predicted m | |
| Net-to-Gross | 0.682 | +0.0351 | Higher Net-to-Gross increases predicted margin | |
| Bed Utilization Value | 87581.719 | -0.0261 | Lower Bed Utilization Value decreases predicted ma |
Suburban Community Hospit
Archetype
56.3%
Distress Risk
$2.0M
RCM Opportunity
B
Opportunity Grade
22.9%
Projected Margin
Cluster: Suburban Community Hospital
Percentile within cluster: P72. 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%
IN distress rate: 42.0%
Model AUC: 0.629
| Factor | Value | Contribution | Direction |
|---|---|---|---|
| Net To Gross Ratio | 0.682 | +0.140 | ▲ risk |
| Revenue Per Bed | 176506.716 | +0.083 | ▲ risk |
| Medicaid Day Pct | 0.158 | +0.069 | ▲ risk |
| Medicare Day Pct | 0.159 | -0.029 | ▼ risk |
| Occupancy Rate | 0.496 | +0.027 | ▲ risk |
| Beds | 81.000 | -0.009 | ▼ risk |
RCM Improvement Opportunity
Total (risk-adjusted): $2.0M
Current margin: 9.0%
Projected margin: 22.9%
Grade: B
Comps: 65
Gap analysis vs P75 peers with 60% closure assumption. Confidence-weighted by lever implementation difficulty.
| Lever | Current | Benchmark | Gap | Impact | Confidence | Timeline |
|---|---|---|---|---|---|---|
| Occupancy Improvement | 0.496 | 0.670 | 17.3% | $1.1M | 55% | 24mo |
| Payer Mix Optimization | 0.683 | 0.739 | 5.6% | $838K | 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 | 25.0 | [25.0, 75.0] | P0 | 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. |