Rolling Stock PBM

Game: 1 (full) – Turn: 12 – Phase: 1 (issue shares)

Overview

(players in player order)

name	cash	value	companies
Georg	$103	$257	–	–	–	–	–	–	–	*1	*2	–	–
Dirk	$141	$175	–	–	–	–	–	–	*1	–	–	–	–
Björn	$16	$141	–	–	–	–	*4	*1	–	–	–	–	–
Ocki	$1	$185	–	–	–	*2	–	–	–	–	–	*2	–
			Shares owned by bank	–	–	0	0	7	6	8	0	0	–
			Shares issued in total	–	–	2	4	8	7	9	2	2	–
			Share price	–	–	$55	$28	$13	$34	$8	$73	$37	–
			Treasury	–	–	$60	$36	$94	$89	$13	$16	$38	–
			Income	–	–	+$15	+$19	+$0	+$55	-$3	+$55	+$12	–
			Book value	–	–	$105	$106	$114	$262	$32	$185	$68	–
			Market capitalization	–	–	$110	$112	$104	$238	$72	$146	$74	–

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: $67
• 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: $73 (max payout per share: $24) — 2 shares issued
• Treasury: $16
• Income: +$55 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$12)
• Book value: $185 — market capitalization: $146
• Needs at least $162 book value (+$23) for target share price $90 ("double jump").
• Needs at least $146 book value (+$39) for target share price $81 ("single jump").
• Needs at least $132 book value (+$53) for target share price $66 ("single drop").
• Otherwise, target share price is $60 ("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
    
    • +$4: PKP[23]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]
  • 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: $55 (max payout per share: $18) — 2 shares issued
• Treasury: $60
• Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $105 — market capitalization: $110
• Needs at least $120 book value (-$15) for target share price $66 ("double jump").
• Needs at least $110 book value (-$5) for target share price $60 ("single jump").
• Needs at least $100 book value (+$5) for target share price $50 ("single drop").
• Otherwise, target share price is $45 ("double drop").
• Companies:
  • MAD[45] ($23–$67) +$15
    
    • +$4: RENFE[32]
    • +$8: FR[60] VP[80] LE[90]

• President: Ocki
• Share price: $37 (max payout per share: $12) — 2 shares issued
• Treasury: $38
• Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $68 — market capitalization: $74
• Needs at least $82 book value (-$14) for target share price $45 ("double jump").
• Needs at least $74 book value (-$6) for target share price $41 ("single jump").
• Needs at least $68 book value (+$0) for target share price $34 ("single drop").
• Otherwise, target share price is $31 ("double drop").
• Companies:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]

• President: Dirk
• Share price: $34 (max payout per share: $11) — 7 shares issued
• Treasury: $89
• Income: +$55 (base income: +$53 — synergy bonus: +$8 — cost of ownership: -$6)
• Book value: $262 — market capitalization: $238
• Needs at least $259 book value (+$3) for target share price $41 ("double jump").
• Needs at least $238 book value (+$24) for target share price $37 ("single jump").
• Needs at least $217 book value (+$45) 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
    
    • +$4: E[43] LHR[54]
  • 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: Björn
• Share price: $28 (max payout per share: $9) — 4 shares issued
• Treasury: $36
• Income: +$19 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$6)
• Book value: $106 — market capitalization: $112
• Needs at least $124 book value (-$18) for target share price $34 ("double jump").
• Needs at least $112 book value (-$6) for target share price $31 ("single jump").
• Needs at least $104 book value (+$2) for target share price $26 ("single drop").
• Otherwise, target share price is $24 ("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: $13 (max payout per share: $4) — 8 shares issued
• Treasury: $94
• Income: +$0 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$6)
• Book value: $114 — market capitalization: $104
• Needs at least $112 book value (+$2) for target share price $15 ("double jump").
• Needs at least $104 book value (+$10) for target share price $14 ("single jump").
• Needs at least $96 book value (+$18) for target share price $12 ("single drop").
• Otherwise, target share price is $11 ("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: $8 (max payout per share: $2) — 9 shares issued
• Treasury: $13
• Income: -$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$6)
• Book value: $32 — market capitalization: $72
• Needs at least $81 book value (-$49) for target share price $10 ("double jump").
• Needs at least $72 book value (-$40) for target share price $9 ("single jump").
• Needs at least $63 book value (-$31) for target share price $7 ("single drop").
• Otherwise, target share price is $6 ("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: –