Rolling Stock PBM
Game: 1 (full) – Turn: 10 – Phase: 7 (close companies)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Ocki |
$32 |
$129 |
MAD[45] |
– |
– |
– |
– |
– |
– |
– |
– |
*2 |
– |
| Dirk |
$10 |
$119 |
MM[75] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Björn |
$7 |
$91 |
– |
– |
– |
– |
*3 |
*1 |
– |
– |
– |
– |
– |
| Georg |
$29 |
$143 |
– |
– |
– |
– |
– |
– |
– |
*1 |
*2 |
– |
– |
|
|
|
Shares owned by bank | – | – | – | 1 | 5 | 4 | 6 | 0 | 0 | – |
|
|
|
Shares issued in total | – | – | – | 4 | 6 | 5 | 7 | 2 | 2 | – |
|
|
|
Share price | – | – | – | $22 | $18 | $34 | $14 | $50 | $26 | – |
|
|
|
Treasury | – | – | – | $53 | $55 | $42 | $16 | $0 | $18 | – |
|
|
|
Income | – | – | – | +$15 | +$0 | +$30 | -$1 | +$43 | +$12 | – |
|
|
|
Book value | – | – | – | $102 | $96 | $140 | $58 | $146 | $48 | – |
|
|
|
Market capitalization | – | – | – | $88 | $108 | $170 | $98 | $100 | $52 | – |
Share price row
| 5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
18 |
20 |
22 |
24 |
26 |
28 |
31 |
34 |
37 |
41 |
45 |
50 |
55 |
60 |
66 |
73 |
81 |
90 |
100 |
|
|
|
|
|
|
|
|
|
 |
|
|
 |
|
 |
|
 |
|
|
 |
|
|
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company deck
- Available for auctions:
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- LE[90] ($45–$129) +$25
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- +$16: MM[75] VP[80] TSI[100]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$6 -$6 -$6
- Closed companies: BME[1] BSE[2] AKE[6] BPM[7] MHE[8] WT[11] BD[12] HE[15] SX[16] MS[17]
Foreign investor
- Treasury: $27
- Income: +$20
- Companies:
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
Corporation details
(in share price order)
- President: Georg
- Share price: $50 (max payout per share: $16) — 2 shares issued
- Treasury: $0
- Income: +$43 (base income: +$45 — synergy bonus: +$4 — cost of ownership: -$6)
- Book value: $146 — market capitalization: $100
- Needs at least $110 book value (+$36) for target share price $60 ("double jump").
- Needs at least $100 book value (+$46) for target share price $55 ("single jump").
- Needs at least $90 book value (+$56) for target share price $45 ("single drop").
- Otherwise, target share price is $41 ("double drop").
- Companies:
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- SŽD[31] ($16–$43) +$12
- RENFE[32] ($16–$45) +$12
- FRA[58] ($29–$82) +$15
- +$4: PKP[23] KK[25] SBB[26] DR[29]
- +$8: FR[60] MM[75] LE[90]
- President: Dirk
- Share price: $34 (max payout per share: $11) — 5 shares issued
- Treasury: $42
- Income: +$30 (base income: +$28 — synergy bonus: +$8 — cost of ownership: -$6)
- Book value: $140 — market capitalization: $170
- Needs at least $185 book value (-$45) for target share price $41 ("double jump").
- Needs at least $170 book value (-$30) for target share price $37 ("single jump").
- Needs at least $155 book value (-$15) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- BR[33] ($17–$46) +$12
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- President: Ocki
- Share price: $26 (max payout per share: $8) — 2 shares issued
- Treasury: $18
- Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $48 — market capitalization: $52
- Needs at least $56 book value (-$8) for target share price $31 ("double jump").
- Needs at least $52 book value (-$4) for target share price $28 ("single jump").
- Needs at least $48 book value (+$0) for target share price $24 ("single drop").
- Otherwise, target share price is $22 ("double drop").
- Companies:
- President: Björn
- Share price: $22 (max payout per share: $7) — 4 shares issued
- Treasury: $53
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $102 — market capitalization: $88
- Needs at least $96 book value (+$6) for target share price $26 ("double jump").
- Needs at least $88 book value (+$14) for target share price $24 ("single jump").
- Needs at least $80 book value (+$22) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("double drop").
- Companies:
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Björn
- Share price: $18 (max payout per share: $6) — 6 shares issued
- Treasury: $55
- Income: +$0 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$12)
- Book value: $96 — market capitalization: $108
- Needs at least $120 book value (-$24) for target share price $22 ("double jump").
- Needs at least $108 book value (-$12) for target share price $20 ("single jump").
- Needs at least $96 book value (+$0) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- President: Georg
- Share price: $14 (max payout per share: $4) — 7 shares issued
- Treasury: $16
- Income: -$1 (base income: +$9 — synergy bonus: +$2 — cost of ownership: -$12)
- Book value: $58 — market capitalization: $98
- Needs at least $105 book value (-$47) for target share price $16 ("double jump").
- Needs at least $98 book value (-$40) for target share price $15 ("single jump").
- Needs at least $91 book value (-$33) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("double drop").
- Companies:
- PR[19] ($10–$24) +$3
- +$1: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8]
- +$2: OL[14] HE[15] SX[16] MS[17] DSB[20] NS[21] B[22] PKP[23] DR[29]
- PKP[23] ($12–$29) +$6
- +$2: SX[16] MS[17] PR[19]
- +$4: KK[25] DR[29] SŽD[31] BSR[40] HH[48] FRA[58]
Private company details
- Ocki:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- Dirk:
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- Björn: –
- Georg: –
