Rolling Stock PBM

Game: 1 (full) – Turn: 12 – Phase: 8 (income)

Overview

(players in player order)

name	cash	value	companies
Dirk	$76	$200	LE[90]	–	–	–	–	–	*1	–	–	–	–
Georg	$57	$282	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	–	–	$75	$51	$21	$74	$6	$43	$40	–
			Income	–	–	+$15	+$15	+$11	+$62	-$7	+$27	+$2	–
			Book value	–	–	$120	$121	$101	$301	$25	$212	$70	–
			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: $149
• Income: +$5
• Companies: –

Corporation details

(in share price order)

• President: Georg
• Share price: $73 (max payout per share: $24) — 2 shares issued
• Treasury: $43
• Income: +$27 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$40)
• Book value: $212 — market capitalization: $146
• Needs at least $162 book value (+$50) for target share price $90 ("double jump").
• Needs at least $146 book value (+$66) for target share price $81 ("single jump").
• Needs at least $132 book value (+$80) 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: $75
• Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $120 — market capitalization: $110
• Needs at least $120 book value (+$0) for target share price $66 ("double jump").
• Needs at least $110 book value (+$10) for target share price $60 ("single jump").
• Needs at least $100 book value (+$20) 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: $40
• Income: +$2 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$10)
• Book value: $70 — market capitalization: $74
• Needs at least $82 book value (-$12) for target share price $45 ("double jump").
• Needs at least $74 book value (-$4) for target share price $41 ("single jump").
• Needs at least $68 book value (+$2) 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: $74
• Income: +$62 (base income: +$68 — synergy bonus: +$24 — cost of ownership: -$30)
• Book value: $301 — market capitalization: $238
• Needs at least $259 book value (+$42) for target share price $41 ("double jump").
• Needs at least $238 book value (+$63) for target share price $37 ("single jump").
• Needs at least $217 book value (+$84) 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]
  • 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: $51
• Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
• Book value: $121 — market capitalization: $96
• Needs at least $104 book value (+$17) for target share price $28 ("double jump").
• Needs at least $96 book value (+$25) for target share price $26 ("single jump").
• Needs at least $88 book value (+$33) 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: $21
• Income: +$11 (base income: +$21 — synergy bonus: +$0 — cost of ownership: -$10)
• Book value: $101 — market capitalization: $104
• Needs at least $112 book value (-$11) for target share price $15 ("double jump").
• Needs at least $104 book value (-$3) for target share price $14 ("single jump").
• Needs at least $96 book value (+$5) 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: $6
• Income: -$7 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$10)
• Book value: $25 — market capitalization: $72
• Needs at least $81 book value (-$56) for target share price $10 ("double jump").
• Needs at least $72 book value (-$47) for target share price $9 ("single jump").
• Needs at least $63 book value (-$38) 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: –