Rolling Stock PBM
Game: 2 (full) – Turn: 14 – Phase: 9 (pay dividends and adjust share prices)
- Eagle pays $9 per share, price up to $81.
- Saturn pays $5 per share, price up to $73.
- Jupiter pays $3 per share, price up to $66.
- Ship pays $0 per share, price up to $45.
- Star pays $8 per share, price down to $15.
- Wheel pays $6 per share, price down to $14.
- Android pays $4 per share, price down to $13.
- Orion pays $5 per share, price down to $12.
- Bear pays $0 per share, price down to $8.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Klaus |
$76 |
$309 |
– |
1 |
*1 |
– |
– |
*3 |
– |
– |
– |
– |
*1 |
| Manfred |
$75 |
$363 |
– |
– |
– |
*3 |
– |
– |
– |
– |
– |
*3 |
– |
| Ocki |
$10 |
$157 |
– |
– |
– |
– |
– |
– |
*1 |
– |
*3 |
– |
– |
| Björn |
$46 |
$461 |
– |
*6 |
– |
– |
– |
– |
– |
*4 |
1 |
– |
– |
| Eckhart |
$59 |
$295 |
OPC[70] RU[85] |
– |
– |
1 |
– |
– |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 1 | 9 | 0 | – | 2 | 4 | 0 | 0 | 6 | 3 |
|
|
|
Shares issued in total | 8 | 10 | 4 | – | 5 | 5 | 4 | 4 | 9 | 4 |
|
|
|
Share price | $13 | $8 | $81 | – | $66 | $12 | $73 | $45 | $15 | $14 |
|
|
|
Treasury | $4 | $5 | $86 | – | $45 | $2 | $73 | $65 | $24 | $4 |
|
|
|
Income | +$15 | -$6 | +$89 | – | +$42 | -$10 | +$71 | +$5 | -$4 | -$4 |
|
|
|
Book value | $52 | $42 | $292 | – | $301 | $25 | $266 | $164 | $56 | $34 |
|
|
|
Market capitalization | $104 | $80 | $324 | – | $330 | $60 | $292 | $180 | $135 | $56 |
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: flipped game end card
- Cost of ownership: -$16 -$16 -$16 -$16
- Closed companies: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8] WT[11] BD[12] BY[13] OL[14] HE[15] SX[16] MS[17] PR[19] DSB[20] KK[25]
Foreign investor
- Treasury: $75
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Manfred
- Share price: $81 (max payout per share: $27) — 4 shares issued
- Treasury: $86
- Income: +$89 (base income: +$65 — synergy bonus: +$24 — cost of ownership: +$0)
- Book value: $292 — market capitalization: $324
- Needs at least $360 book value (-$68) for target share price $100 ("double jump").
- Needs at least $324 book value (-$32) for target share price $90 ("single jump").
- Needs at least $292 book value (+$0) for target share price $73 ("single drop").
- Otherwise, target share price is $66 ("double drop").
- Companies:
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- President: Björn
- Share price: $73 (max payout per share: $24) — 4 shares issued
- Treasury: $73
- Income: +$71 (base income: +$55 — synergy bonus: +$16 — cost of ownership: +$0)
- Book value: $266 — market capitalization: $292
- Needs at least $324 book value (-$58) for target share price $90 ("double jump").
- Needs at least $292 book value (-$26) for target share price $81 ("single jump").
- Needs at least $264 book value (+$2) for target share price $66 ("single drop").
- Otherwise, target share price is $60 ("double drop").
- Companies:
- FRA[58] ($29–$82) +$15
- +$4: PKP[23] KK[25] SBB[26] DR[29]
- +$8: FR[60] MM[75] LE[90]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- President: Klaus
- Share price: $66 (max payout per share: $22) — 5 shares issued
- Treasury: $45
- Income: +$42 (base income: +$74 — synergy bonus: +$32 — cost of ownership: -$64)
- Book value: $301 — market capitalization: $330
- Needs at least $365 book value (-$64) for target share price $81 ("double jump").
- Needs at least $330 book value (-$29) for target share price $73 ("single jump").
- Needs at least $300 book value (+$1) for target share price $60 ("single drop").
- Otherwise, target share price is $55 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- SNCF[24] ($12–$30) +$6
- +$2: BD[12]
- +$4: B[22] SBB[26] DR[29] RENFE[32] FS[37] E[43] HA[47] CDG[56]
- 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]
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- President: Ocki
- Share price: $45 (max payout per share: $15) — 4 shares issued
- Treasury: $65
- Income: +$5 (base income: +$33 — synergy bonus: +$4 — cost of ownership: -$32)
- Book value: $164 — market capitalization: $180
- Needs at least $200 book value (-$36) for target share price $55 ("double jump").
- Needs at least $180 book value (-$16) for target share price $50 ("single jump").
- Needs at least $164 book value (+$0) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- SŽD[31] ($16–$43) +$12
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- President: Manfred
- Share price: $15 (max payout per share: $5) — 9 shares issued
- Treasury: $24
- Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $56 — market capitalization: $135
- Needs at least $144 book value (-$88) for target share price $18 ("double jump").
- Needs at least $135 book value (-$79) for target share price $16 ("single jump").
- Needs at least $126 book value (-$70) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- President: Klaus
- Share price: $14 (max payout per share: $4) — 4 shares issued
- Treasury: $4
- Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $34 — market capitalization: $56
- Needs at least $60 book value (-$26) for target share price $16 ("double jump").
- Needs at least $56 book value (-$22) for target share price $15 ("single jump").
- Needs at least $52 book value (-$18) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("double drop").
- Companies:
- President: Björn
- Share price: $13 (max payout per share: $4) — 8 shares issued
- Treasury: $4
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $52 — market capitalization: $104
- Needs at least $112 book value (-$60) for target share price $15 ("double jump").
- Needs at least $104 book value (-$52) for target share price $14 ("single jump").
- Needs at least $96 book value (-$44) for target share price $12 ("single drop").
- Otherwise, target share price is $11 ("double drop").
- Companies:
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- President: Ocki
- Share price: $12 (max payout per share: $4) — 5 shares issued
- Treasury: $2
- Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $25 — market capitalization: $60
- Needs at least $65 book value (-$40) for target share price $14 ("double jump").
- Needs at least $60 book value (-$35) for target share price $13 ("single jump").
- Needs at least $55 book value (-$30) for target share price $11 ("single drop").
- Otherwise, target share price is $10 ("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]
- President: Klaus
- Share price: $8 (max payout per share: $2) — 10 shares issued
- Treasury: $5
- Income: -$6 (base income: +$10 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $42 — market capitalization: $80
- Needs at least $90 book value (-$48) for target share price $10 ("double jump").
- Needs at least $80 book value (-$38) for target share price $9 ("single jump").
- Needs at least $70 book value (-$28) for target share price $7 ("single drop").
- Otherwise, target share price is $6 ("double drop").
- Companies:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
Private company details
- Klaus: –
- Manfred: –
- Ocki: –
- Björn: –
- Eckhart:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
