Rolling Stock PBM
Game: 1 (full) – Turn: 8 – Phase: 7 (close companies)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Dirk |
$17 |
$88 |
E[43] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Georg |
$3 |
$95 |
– |
– |
– |
– |
– |
– |
– |
*1 |
*2 |
– |
– |
| Ocki |
$2 |
$90 |
– |
– |
– |
– |
1 |
– |
– |
– |
– |
*2 |
– |
| Björn |
$0 |
$86 |
– |
– |
*1 |
– |
*3 |
– |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | – | 6 | – | 0 | – | 3 | 4 | 0 | 0 | – |
|
|
|
Shares issued in total | – | 7 | – | 4 | – | 4 | 5 | 2 | 2 | – |
|
|
|
Share price | – | $8 | – | $26 | – | $28 | $24 | $34 | $31 | – |
|
|
|
Treasury | – | $0 | – | $51 | – | $22 | $32 | $3 | $24 | – |
|
|
|
Income | – | +$2 | – | +$14 | – | +$20 | +$6 | +$34 | +$12 | – |
|
|
|
Book value | – | $39 | – | $109 | – | $104 | $76 | $89 | $54 | – |
|
|
|
Market capitalization | – | $56 | – | $104 | – | $112 | $120 | $68 | $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:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- FRA[58] ($29–$82) +$15
- +$4: PKP[23] KK[25] SBB[26] DR[29]
- +$8: FR[60] MM[75] LE[90]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$3 -$3
- Closed companies: BME[1]
Foreign investor
- Treasury: $56
- Income: +$5
- Companies:
- WT[11] ($6–$14) +$3
- +$2: BD[12] BY[13] SBB[26] DR[29]
Corporation details
(in share price order)
- President: Georg
- Share price: $34 (max payout per share: $11) — 2 shares issued
- Treasury: $3
- Income: +$34 (base income: +$30 — synergy bonus: +$4 — cost of ownership: +$0)
- Book value: $89 — market capitalization: $68
- Needs at least $74 book value (+$15) for target share price $41 ("double jump").
- Needs at least $68 book value (+$21) for target share price $37 ("single jump").
- Needs at least $62 book value (+$27) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("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]
- SŽD[31] ($16–$43) +$12
- RENFE[32] ($16–$45) +$12
- President: Ocki
- Share price: $31 (max payout per share: $10) — 2 shares issued
- Treasury: $24
- Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $54 — market capitalization: $62
- Needs at least $68 book value (-$14) 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 (-$2) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("double drop").
- Companies:
- President: Dirk
- Share price: $28 (max payout per share: $9) — 4 shares issued
- Treasury: $22
- Income: +$20 (base income: +$24 — synergy bonus: +$2 — cost of ownership: -$6)
- Book value: $104 — market capitalization: $112
- Needs at least $124 book value (-$20) for target share price $34 ("double jump").
- Needs at least $112 book value (-$8) for target share price $31 ("single jump").
- Needs at least $104 book value (+$0) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("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]
- BR[33] ($17–$46) +$12
- President: Björn
- Share price: $26 (max payout per share: $8) — 4 shares issued
- Treasury: $51
- Income: +$14 (base income: +$15 — synergy bonus: +$2 — cost of ownership: -$3)
- Book value: $109 — market capitalization: $104
- Needs at least $112 book value (-$3) for target share price $31 ("double jump").
- Needs at least $104 book value (+$5) for target share price $28 ("single jump").
- Needs at least $96 book value (+$13) for target share price $24 ("single drop").
- Otherwise, target share price is $22 ("double drop").
- Companies:
- 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]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- President: Georg
- Share price: $24 (max payout per share: $8) — 5 shares issued
- Treasury: $32
- Income: +$6 (base income: +$9 — synergy bonus: +$0 — cost of ownership: -$3)
- Book value: $76 — market capitalization: $120
- Needs at least $130 book value (-$54) for target share price $28 ("double jump").
- Needs at least $120 book value (-$44) for target share price $26 ("single jump").
- Needs at least $110 book value (-$34) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("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]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- President: Björn
- Share price: $8 (max payout per share: $2) — 7 shares issued
- Treasury: $0
- Income: +$2 (base income: +$10 — synergy bonus: +$7 — cost of ownership: -$15)
- Book value: $39 — market capitalization: $56
- Needs at least $63 book value (-$24) for target share price $10 ("double jump").
- Needs at least $56 book value (-$17) for target share price $9 ("single jump").
- Needs at least $49 book value (-$10) for target share price $7 ("single drop").
- Otherwise, target share price is $6 ("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]
- BPM[7] ($4–$9) +$2
- +$1: BSE[2] AKE[6] MHE[8] SX[16] 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]
Private company details
- Dirk:
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- Georg: –
- Ocki: –
- Björn: –
