Rolling Stock PBM
Game: 1 (full) – Turn: 12 – Phase: 6 (corporations buy companies)
- Orion buys LHR[54] from foreign investor for $77.
- Jupiter buys FR[60] from Björn for $84.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Dirk |
$51 |
$175 |
LE[90] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Georg |
$32 |
$257 |
RCC[71] |
– |
– |
– |
– |
– |
– |
*1 |
*2 |
– |
– |
| Björn |
$90 |
$151 |
– |
– |
– |
– |
*2 |
*1 |
– |
– |
– |
– |
– |
| Ocki |
$1 |
$185 |
– |
– |
– |
*2 |
– |
– |
– |
– |
– |
*2 |
– |
|
|
|
Shares owned by bank | – | – | 0 | 2 | 7 | 6 | 8 | 0 | 0 | – |
|
|
|
Shares issued in total | – | – | 2 | 4 | 8 | 7 | 9 | 2 | 2 | – |
|
|
|
Share price | – | – | $55 | $24 | $13 | $34 | $8 | $73 | $37 | – |
|
|
|
Treasury | – | – | $60 | $36 | $10 | $12 | $13 | $16 | $38 | – |
|
|
|
Income | – | – | +$15 | +$15 | +$11 | +$62 | -$7 | +$27 | +$2 | – |
|
|
|
Book value | – | – | $105 | $106 | $90 | $239 | $32 | $185 | $68 | – |
|
|
|
Market capitalization | – | – | $110 | $96 | $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:
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$10 -$10 -$10 -$10
- 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: $144
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Georg
- Share price: $73 (max payout per share: $24) — 2 shares issued
- Treasury: $16
- Income: +$27 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$40)
- 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
- 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: $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: +$2 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$10)
- 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:
- President: Dirk
- Share price: $34 (max payout per share: $11) — 7 shares issued
- Treasury: $12
- Income: +$62 (base income: +$68 — synergy bonus: +$24 — cost of ownership: -$30)
- Book value: $239 — market capitalization: $238
- Needs at least $259 book value (-$20) for target share price $41 ("double jump").
- Needs at least $238 book value (+$1) for target share price $37 ("single jump").
- Needs at least $217 book value (+$22) 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]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- President: Björn
- Share price: $24 (max payout per share: $8) — 4 shares issued
- Treasury: $36
- Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $106 — market capitalization: $96
- Needs at least $104 book value (+$2) for target share price $28 ("double jump").
- Needs at least $96 book value (+$10) for target share price $26 ("single jump").
- Needs at least $88 book value (+$18) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("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: $10
- Income: +$11 (base income: +$21 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $90 — market capitalization: $104
- Needs at least $112 book value (-$22) for target share price $15 ("double jump").
- Needs at least $104 book value (-$14) for target share price $14 ("single jump").
- Needs at least $96 book value (-$6) 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]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- President: Georg
- Share price: $8 (max payout per share: $2) — 9 shares issued
- Treasury: $13
- Income: -$7 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$10)
- 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
- Dirk:
- LE[90] ($45–$129) +$25
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- +$16: MM[75] VP[80] TSI[100]
- Georg:
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- Björn: –
- Ocki: –
