ML Analysis — LEGACY GOOD SAMARITAN HOSPITAL
CCN 380017 | 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.
59
/ 100 (C)
Financial Health9/25
RCM Upside20/25
Market Position11/20
Demand Defensibility11/15
Operational Efficiency8/15
Entry Multiple: 9.5x – 11.5x
Est. MOIC: 2.3x
Risk Factors:
- Negative operating margin
- Expenses exceed revenue
Catalysts:
- RCM optimization could add 3-5pp margin
- Strong commercial payer base protects revenue
Margin Prediction (Trained Ridge Model)
-4.7%
R²=0.34 | n=4,907 | Grade B | Actual: -10.7%
Ridge regression trained on 4,907 HCRIS hospitals. 90% CI: [-33.0%, 23.6%]. P50 nationally.
| Driver | Value | Effect | Explanation | |
|---|---|---|---|---|
| Expense/Bed | 2594144.831 | -0.1154 | Higher Expense/Bed decreases predicted margin | |
| Revenue/Bed | 2344530.141 | +0.1068 | Higher Revenue/Bed increases predicted margin | |
| Bed Utilization Value | 1681362.526 | +0.0268 | Higher Bed Utilization Value increases predicted m | |
| State Peer Margin | -0.081 | -0.0264 | Lower State Peer Margin decreases predicted margin | |
| Reimbursement Quality | 0.268 | -0.0192 | Higher Reimbursement Quality decreases predicted m |
Turnaround: 42%Turnaround possible (42%) but uncertain. Margin improvement depends on improving Expense/Bed.
Suburban Community Hospit
Archetype
42.4%
Distress Risk
$825K
RCM Opportunity
D
Opportunity Grade
-10.4%
Projected Margin
Cluster: Suburban Community Hospital
Percentile within cluster: P7. 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%
OR distress rate: 65.0%
Model AUC: 0.629
| Factor | Value | Contribution | Direction |
|---|---|---|---|
| Occupancy Rate | 0.717 | -0.178 | ▼ risk |
| Medicaid Day Pct | 0.043 | -0.046 | ▼ risk |
| Revenue Per Bed | 2344530.141 | -0.045 | ▼ risk |
| Medicare Day Pct | 0.234 | -0.016 | ▼ risk |
| Beds | 177.000 | +0.004 | ▲ risk |
| Net To Gross Ratio | 0.371 | +0.001 | ▲ risk |
RCM Improvement Opportunity
Total (risk-adjusted): $825K
Current margin: -10.7%
Projected margin: -10.4%
Grade: D
Comps: 17
Gap analysis vs P75 peers with 60% closure assumption. Confidence-weighted by lever implementation difficulty.
| Lever | Current | Benchmark | Gap | Impact | Confidence | Timeline |
|---|---|---|---|---|---|---|
| Payer Mix Optimization | 0.723 | 0.762 | 3.9% | $578K | 50% | 24mo |
| Occupancy Improvement | 0.717 | 0.754 | 3.6% | $241K | 55% | 24mo |
| Net-to-Gross Ratio Improvement | 0.371 | 0.371 | 0.0% | $7K | 65% | 18mo |
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. |