ML Analysis — SAMARITAN MEDICAL CENTER
CCN 330157 | 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.
54
/ 100 (C)
Financial Health5/25
RCM Upside19/25
Market Position15/20
Demand Defensibility11/15
Operational Efficiency4/15
Entry Multiple: 8.0x – 10.0x
Est. MOIC: 1.9x
Risk Factors:
- Negative operating margin
- Expenses exceed revenue
Catalysts:
- RCM optimization could add 3-5pp margin
- Strong commercial payer base protects revenue
- Limited competition supports pricing power
Margin Prediction (Trained Ridge Model)
-13.2%
R²=0.34 | n=4,907 | Grade B | Actual: -6.2%
Ridge regression trained on 4,907 HCRIS hospitals. 90% CI: [-41.5%, 15.1%]. P30 nationally.
| Driver | Value | Effect | Explanation | |
|---|---|---|---|---|
| State Peer Margin | -0.175 | -0.0960 | Lower State Peer Margin decreases predicted margin | |
| Log(Beds) | 5.204 | +0.0193 | Higher Log(Beds) increases predicted margin | |
| Occupancy | 0.683 | +0.0090 | Higher Occupancy increases predicted margin | |
| Revenue/Bed | 1522895.011 | -0.0079 | Lower Revenue/Bed decreases predicted margin | |
| Reimbursement Quality | 0.228 | -0.0076 | Higher Reimbursement Quality decreases predicted m |
Turnaround: 28%Low turnaround probability (28%). Structural disadvantages in State Peer Margin and Log(Beds).
Suburban Community Hospit
Archetype
43.5%
Distress Risk
$4.6M
RCM Opportunity
D
Opportunity Grade
-4.6%
Projected Margin
Cluster: Suburban Community Hospital
Percentile within cluster: P3. Community hospitals — the largest PE deal category. Focus on RCM improvement and cost optimization at 9-11x.
Nearest Peers
| Hospital | State | Beds |
|---|---|---|
| CLARA MAASS MEDICAL CENTER | NJ | 259 |
| PRESENCE SAINTS MARY & ELIZABETH MED | IL | 266 |
| ADVENTIST HEALTH BAKERSFIELD | CA | 254 |
| BRISTOL REGIONAL MEDICAL CENTER | TN | 244 |
| HOLSTON VALLEY HOSP & MED CTR | TN | 286 |
| SPRINGFIELD REGIONAL MEDICAL CENTER | OH | 230 |
Distress Analysis
Risk: Elevated
National distress rate: 49.3%
NY distress rate: 84.9%
Model AUC: 0.629
| Factor | Value | Contribution | Direction |
|---|---|---|---|
| Occupancy Rate | 0.683 | -0.147 | ▼ risk |
| Medicaid Day Pct | 0.038 | -0.051 | ▼ risk |
| Net To Gross Ratio | 0.310 | -0.026 | ▼ risk |
| Medicare Day Pct | 0.226 | -0.017 | ▼ risk |
| Beds | 182.000 | +0.004 | ▲ risk |
| Revenue Per Bed | 1522895.011 | +0.003 | ▲ risk |
RCM Improvement Opportunity
Total (risk-adjusted): $4.6M
Current margin: -6.2%
Projected margin: -4.6%
Grade: D
Comps: 96
Gap analysis vs P75 peers with 60% closure assumption. Confidence-weighted by lever implementation difficulty.
| Lever | Current | Benchmark | Gap | Impact | Confidence | Timeline |
|---|---|---|---|---|---|---|
| Net-to-Gross Ratio Improvement | 0.310 | 0.417 | 10.8% | $3.5M | 65% | 18mo |
| Occupancy Improvement | 0.683 | 0.829 | 14.6% | $963K | 55% | 24mo |
| Payer Mix Optimization | 0.736 | 0.745 | 0.9% | $131K | 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. |