Rolling Stock PBM
Game: 1 (full) – Turn: 11 – Phase: 6 (corporations buy companies)
- Horse buys NS[21] from Jupiter for $11.
- Ship buys PKP[23] from Saturn for $12.
- Orion buys MM[75] from Dirk for $106.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$61 |
$192 |
– |
– |
– |
– |
– |
– |
– |
*1 |
*2 |
– |
– |
| Dirk |
$141 |
$175 |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Björn |
$4 |
$123 |
– |
– |
– |
– |
*4 |
*1 |
– |
– |
– |
– |
– |
| Ocki |
$1 |
$163 |
– |
– |
– |
*2 |
– |
– |
– |
– |
– |
*2 |
– |
|
|
|
Shares owned by bank | – | – | 0 | 0 | 6 | 5 | 7 | 0 | 0 | – |
|
|
|
Shares issued in total | – | – | 2 | 4 | 7 | 6 | 8 | 2 | 2 | – |
|
|
|
Share price | – | – | $50 | $26 | $15 | $34 | $11 | $60 | $31 | – |
|
|
|
Treasury | – | – | $45 | $29 | $81 | $0 | $24 | $1 | $26 | – |
|
|
|
Income | – | – | +$15 | +$19 | +$0 | +$55 | -$3 | +$55 | +$12 | – |
|
|
|
Book value | – | – | $90 | $99 | $101 | $173 | $43 | $170 | $56 | – |
|
|
|
Market capitalization | – | – | $100 | $104 | $105 | $204 | $88 | $120 | $62 | – |
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: $47
- 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: $60 (max payout per share: $20) — 2 shares issued
- Treasury: $1
- Income: +$55 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$12)
- Book value: $170 — market capitalization: $120
- Needs at least $132 book value (+$38) for target share price $73 ("double jump").
- Needs at least $120 book value (+$50) for target share price $66 ("single jump").
- Needs at least $110 book value (+$60) for target share price $55 ("single drop").
- Otherwise, target share price is $50 ("double drop").
- Companies:
- 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]
- 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: Ocki
- Share price: $50 (max payout per share: $16) — 2 shares issued
- Treasury: $45
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $90 — market capitalization: $100
- Needs at least $110 book value (-$20) for target share price $60 ("double jump").
- Needs at least $100 book value (-$10) for target share price $55 ("single jump").
- Needs at least $90 book value (+$0) for target share price $45 ("single drop").
- Otherwise, target share price is $41 ("double drop").
- Companies:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- President: Dirk
- Share price: $34 (max payout per share: $11) — 6 shares issued
- Treasury: $0
- Income: +$55 (base income: +$53 — synergy bonus: +$8 — cost of ownership: -$6)
- Book value: $173 — market capitalization: $204
- Needs at least $222 book value (-$49) for target share price $41 ("double jump").
- Needs at least $204 book value (-$31) for target share price $37 ("single jump").
- Needs at least $186 book value (-$13) 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]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- President: Ocki
- Share price: $31 (max payout per share: $10) — 2 shares issued
- Treasury: $26
- Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $56 — market capitalization: $62
- Needs at least $68 book value (-$12) for target share price $37 ("double jump").
- Needs at least $62 book value (-$6) for target share price $34 ("single jump").
- Needs at least $56 book value (+$0) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("double drop").
- Companies:
- President: Björn
- Share price: $26 (max payout per share: $8) — 4 shares issued
- Treasury: $29
- Income: +$19 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$6)
- Book value: $99 — market capitalization: $104
- Needs at least $112 book value (-$13) for target share price $31 ("double jump").
- Needs at least $104 book value (-$5) for target share price $28 ("single jump").
- Needs at least $96 book value (+$3) for target share price $24 ("single drop").
- Otherwise, target share price is $22 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Björn
- Share price: $15 (max payout per share: $5) — 7 shares issued
- Treasury: $81
- Income: +$0 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$6)
- Book value: $101 — market capitalization: $105
- Needs at least $112 book value (-$11) for target share price $18 ("double jump").
- Needs at least $105 book value (-$4) for target share price $16 ("single jump").
- Needs at least $98 book value (+$3) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- President: Georg
- Share price: $11 (max payout per share: $3) — 8 shares issued
- Treasury: $24
- Income: -$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$6)
- Book value: $43 — market capitalization: $88
- Needs at least $96 book value (-$53) for target share price $13 ("double jump").
- Needs at least $88 book value (-$45) for target share price $12 ("single jump").
- Needs at least $80 book value (-$37) for target share price $10 ("single drop").
- Otherwise, target share price is $9 ("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]
Private company details
- Georg: –
- Dirk: –
- Björn: –
- Ocki: –
