Rolling Stock PBM

Game: 1 (full) – Turn: 6 – Phase: 3 (share trading and auctions)

Overview

(players in player order)

name	cash	value	companies
Dirk	$2	$57	BR[33]	–	–	–	–	–	*1	–	–	–	–
Björn	$5	$45	–	–	*1	–	*2	–	–	–	–	–	–
Ocki	$3	$48	SJ[30]	–	–	–	1	–	–	–	–	–	–
Georg	$12	$62	RENFE[32]	–	–	–	–	–	–	*1	–	–	–
			Shares owned by bank	–	4	–	1	–	2	4	–	–	–
			Shares issued in total	–	5	–	4	–	3	5	–	–	–
			Share price	–	$10	–	$15	–	$22	$18	–	–	–
			Treasury	–	$35	–	$16	–	$16	$43	–	–	–
			Income	–	+$6	–	+$12	–	+$8	+$7	–	–	–
			Book value	–	$56	–	$85	–	$65	$93	–	–	–
			Market capitalization	–	$50	–	$60	–	$66	$90	–	–	–

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:
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
  • E[43] ($22–$58) +$10
    
    • +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
• Drawn but not available for auctions:
  • SŽD[31] ($16–$43) +$12
    
    • +$4: PKP[23]
  • MAD[45] ($23–$67) +$15
    
    • +$4: RENFE[32]
    • +$8: FR[60] VP[80] LE[90]
• In the deck:                   game end card
• Cost of ownership: -$3 -$3
• Closed companies: –

Foreign investor

• Treasury: $27
• Income: +$5
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]

Corporation details

(in share price order)

• President: Dirk
• Share price: $22 (max payout per share: $7) — 3 shares issued
• Treasury: $16
• Income: +$8 (base income: +$12 — synergy bonus: +$2 — cost of ownership: -$6)
• Book value: $65 — market capitalization: $66
• Needs at least $72 book value (-$7) for target share price $26 ("double jump").
• Needs at least $66 book value (-$1) for target share price $24 ("single jump").
• Needs at least $60 book value (+$5) for target share price $20 ("single drop").
• Otherwise, target share price is $18 ("double drop").
• Companies:
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]

• President: Georg
• Share price: $18 (max payout per share: $6) — 5 shares issued
• Treasury: $43
• Income: +$7 (base income: +$12 — synergy bonus: +$4 — cost of ownership: -$9)
• Book value: $93 — market capitalization: $90
• Needs at least $100 book value (-$7) for target share price $22 ("double jump").
• Needs at least $90 book value (+$3) for target share price $20 ("single jump").
• Needs at least $80 book value (+$13) for target share price $16 ("single drop").
• Otherwise, target share price is $15 ("double drop").
• Companies:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]
  • BPM[7] ($4–$9) +$2
    
    • +$1: BSE[2] AKE[6] MHE[8] SX[16] MS[17] PR[19]
  • 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]
  • 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]

• President: Björn
• Share price: $15 (max payout per share: $5) — 4 shares issued
• Treasury: $16
• Income: +$12 (base income: +$17 — synergy bonus: +$10 — cost of ownership: -$15)
• Book value: $85 — market capitalization: $60
• Needs at least $64 book value (+$21) for target share price $18 ("double jump").
• Needs at least $60 book value (+$25) for target share price $16 ("single jump").
• Needs at least $56 book value (+$29) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • MHE[8] ($4–$10) +$2
    
    • +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]
  • SX[16] ($8–$20) +$3
    
    • +$1: BSE[2] BPM[7] MHE[8]
    • +$2: BY[13] MS[17] PR[19] PKP[23] KK[25] DR[29]
  • MS[17] ($9–$21) +$3
    
    • +$1: BSE[2] AKE[6] BPM[7] MHE[8]
    • +$2: OL[14] SX[16] PR[19] DSB[20] PKP[23] DR[29]
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]

• President: Björn
• Share price: $10 (max payout per share: $3) — 5 shares issued
• Treasury: $35
• Income: +$6 (base income: +$6 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $56 — market capitalization: $50
• Needs at least $55 book value (+$1) for target share price $12 ("double jump").
• Needs at least $50 book value (+$6) for target share price $11 ("single jump").
• Needs at least $45 book value (+$11) for target share price $9 ("single drop").
• Otherwise, target share price is $8 ("double drop").
• Companies:
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]

Private company details

• Dirk:
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]
• Björn: –
• Ocki:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
• Georg:
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]