Rolling Stock PBM

Game: 1 (full) – Turn: 13 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Dirk	$32	$238	–	*3	–	–	–	–	*1	–	–	–	–
Björn	$9	$178	–	1	–	–	*3	*1	–	–	–	–	–
Georg	$6	$358	RCC[71] VP[80]	–	–	–	–	–	–	*3	*2	–	–
Ocki	$1	$195	–	–	–	*2	–	–	–	–	–	*2	–
			Shares owned by bank	0	–	0	1	7	6	7	0	0	–
			Shares issued in total	4	–	2	4	8	7	10	2	2	–
			Share price	$55	–	$66	$34	$12	$41	$7	$90	$31	–
			Treasury	$90	–	$75	$35	$21	$32	$11	$1	$40	–
			Income	+$25	–	+$15	+$15	+$11	+$62	-$7	+$27	+$2	–
			Book value	$180	–	$120	$105	$101	$259	$30	$170	$70	–
			Market capitalization	$220	–	$132	$136	$96	$287	$70	$180	$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: –
• 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: $64
• Income: +$30
• Companies:
  • RU[85] ($43–$123) +$25
    
    • +$8: HA[47] HH[48] HR[49]
    • +$16: OPC[70] RCC[71] TSI[100]

Corporation details

(in share price order)

• President: Georg
• Share price: $90 (max payout per share: $30) — 2 shares issued
• Treasury: $1
• Income: +$27 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$40)
• Book value: $170 — market capitalization: $180
• Needs at least $180 book value (-$10) for target share price $100 ("single jump").
• Needs at least $162 book value (+$8) for target share price $81 ("single drop").
• Otherwise, target share price is $73 ("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: $66 (max payout per share: $22) — 2 shares issued
• Treasury: $75
• Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $120 — market capitalization: $132
• Needs at least $146 book value (-$26) for target share price $81 ("double jump").
• Needs at least $132 book value (-$12) for target share price $73 ("single jump").
• Needs at least $120 book value (+$0) for target share price $60 ("single drop").
• Otherwise, target share price is $55 ("double drop").
• Companies:
  • MAD[45] ($23–$67) +$15
    
    • +$4: RENFE[32]
    • +$8: FR[60] VP[80] LE[90]

• President: Dirk
• Share price: $55 (max payout per share: $18) — 4 shares issued
• Treasury: $90
• Income: +$25 (base income: +$25 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $180 — market capitalization: $220
• Needs at least $240 book value (-$60) for target share price $66 ("double jump").
• Needs at least $220 book value (-$40) for target share price $60 ("single jump").
• Needs at least $200 book value (-$20) for target share price $50 ("single drop").
• Otherwise, target share price is $45 ("double drop").
• Companies:
  • LE[90] ($45–$129) +$25
    
    • +$8: MAD[45] LHR[54] CDG[56] FRA[58]
    • +$16: MM[75] VP[80] TSI[100]

• President: Dirk
• Share price: $41 (max payout per share: $13) — 7 shares issued
• Treasury: $32
• Income: +$62 (base income: +$68 — synergy bonus: +$24 — cost of ownership: -$30)
• Book value: $259 — market capitalization: $287
• Needs at least $315 book value (-$56) for target share price $50 ("double jump").
• Needs at least $287 book value (-$28) for target share price $45 ("single jump").
• Needs at least $259 book value (+$0) for target share price $37 ("single drop").
• Otherwise, target share price is $34 ("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: $34 (max payout per share: $11) — 4 shares issued
• Treasury: $35
• Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
• Book value: $105 — market capitalization: $136
• Needs at least $148 book value (-$43) for target share price $41 ("double jump").
• Needs at least $136 book value (-$31) for target share price $37 ("single jump").
• Needs at least $124 book value (-$19) for target share price $31 ("single drop").
• Otherwise, target share price is $28 ("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: Ocki
• Share price: $31 (max payout per share: $10) — 2 shares issued
• Treasury: $40
• Income: +$2 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$10)
• Book value: $70 — market capitalization: $62
• Needs at least $68 book value (+$2) for target share price $37 ("double jump").
• Needs at least $62 book value (+$8) for target share price $34 ("single jump").
• Needs at least $56 book value (+$14) for target share price $28 ("single drop").
• Otherwise, target share price is $26 ("double drop").
• Companies:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]

• President: Björn
• Share price: $12 (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: $96
• Needs at least $104 book value (-$3) for target share price $14 ("double jump").
• Needs at least $96 book value (+$5) for target share price $13 ("single jump").
• Needs at least $88 book value (+$13) for target share price $11 ("single drop").
• Otherwise, target share price is $10 ("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: $7 (max payout per share: $2) — 10 shares issued
• Treasury: $11
• Income: -$7 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$10)
• Book value: $30 — market capitalization: $70
• Needs at least $80 book value (-$50) for target share price $9 ("double jump").
• Needs at least $70 book value (-$40) for target share price $8 ("single jump").
• Needs at least $60 book value (-$30) for target share price $6 ("single drop").
• Otherwise, target share price is $5 ("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: –
• Björn: –
• Georg:
  • RCC[71] ($36–$108) +$25
    
    • +$16: RU[85] AL[86] TSI[100]
  • VP[80] ($40–$118) +$25
    
    • +$8: MAD[45] LHR[54] CDG[56]
    • +$16: LE[90] TSI[100]
• Ocki: –