Rolling Stock PBM
Game: 2 (full) – Turn: 10 – Phase: 9 (pay dividends and adjust share prices)
- Wheel (Klaus) pays $15 per share, price up to $55
- Star (Manfred) pays $0 per share, price up to $34
- Android (Björn) pays $7 per share, price down to $22
- Orion (Ocki) pays $0 per share, price up to $24
- Horse (Klaus) pays $5 per share, price down to $14
- Eckhart (Bear) pays $0 per share, price up to $15
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Eckhart |
$51 |
$120 |
LHR[54] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Manfred |
$98 |
$132 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Klaus |
$60 |
$184 |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
*2 |
| Ocki |
$21 |
$92 |
HA[47] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Björn |
$49 |
$190 |
MM[75] |
*3 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 3 | 7 | – | 5 | – | 4 | – | – | 5 | 0 |
|
|
|
Shares issued in total | 6 | 8 | – | 6 | – | 5 | – | – | 6 | 2 |
|
|
|
Share price | $22 | $15 | – | $14 | – | $24 | – | – | $34 | $55 |
|
|
|
Treasury | $2 | $67 | – | $1 | – | $18 | – | – | $56 | $23 |
|
|
|
Income | +$30 | +$14 | – | -$3 | – | +$18 | – | – | +$27 | +$24 |
|
|
|
Book value | $108 | $128 | – | $37 | – | $129 | – | – | $191 | $106 |
|
|
|
Market capitalization | $132 | $120 | – | $84 | – | $120 | – | – | $204 | $110 |
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:
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- 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]
- 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: -$6 -$6 -$6
- Closed companies: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8] WT[11] BD[12] HE[15]
Foreign investor
- Treasury: $40
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Klaus
- Share price: $55 (max payout per share: $18) — 2 shares issued
- Treasury: $23
- Income: +$24 (base income: +$30 — synergy bonus: +$0 — cost of ownership: -$6)
- Book value: $106 — market capitalization: $110
- Needs at least $120 book value (-$14) for target share price $66 ("double jump").
- Needs at least $110 book value (-$4) for target share price $60 ("single jump").
- Needs at least $100 book value (+$6) for target share price $50 ("single drop").
- Otherwise, target share price is $45 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- SJ[30] ($15–$42) +$12
- BR[33] ($17–$46) +$12
- President: Manfred
- Share price: $34 (max payout per share: $11) — 6 shares issued
- Treasury: $56
- Income: +$27 (base income: +$39 — synergy bonus: +$6 — cost of ownership: -$18)
- Book value: $191 — market capitalization: $204
- Needs at least $222 book value (-$31) for target share price $41 ("double jump").
- Needs at least $204 book value (-$13) for target share price $37 ("single jump").
- Needs at least $186 book value (+$5) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("double drop").
- Companies:
- BY[13] ($7–$16) +$3
- +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
- 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]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- RENFE[32] ($16–$45) +$12
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Ocki
- Share price: $24 (max payout per share: $8) — 5 shares issued
- Treasury: $18
- Income: +$18 (base income: +$30 — synergy bonus: +$12 — cost of ownership: -$24)
- Book value: $129 — market capitalization: $120
- Needs at least $130 book value (-$1) for target share price $28 ("double jump").
- Needs at least $120 book value (+$9) for target share price $26 ("single jump").
- Needs at least $110 book value (+$19) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("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]
- 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]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- 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
- President: Björn
- Share price: $22 (max payout per share: $7) — 6 shares issued
- Treasury: $2
- Income: +$30 (base income: +$30 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $108 — market capitalization: $132
- Needs at least $144 book value (-$36) for target share price $26 ("double jump").
- Needs at least $132 book value (-$24) for target share price $24 ("single jump").
- Needs at least $120 book value (-$12) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("double drop").
- Companies:
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- FRA[58] ($29–$82) +$15
- +$4: PKP[23] KK[25] SBB[26] DR[29]
- +$8: FR[60] MM[75] LE[90]
- President: Eckhart
- Share price: $15 (max payout per share: $5) — 8 shares issued
- Treasury: $67
- Income: +$14 (base income: +$16 — synergy bonus: +$4 — cost of ownership: -$6)
- Book value: $128 — market capitalization: $120
- Needs at least $128 book value (+$0) for target share price $18 ("double jump").
- Needs at least $120 book value (+$8) for target share price $16 ("single jump").
- Needs at least $112 book value (+$16) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- 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]
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- President: Klaus
- Share price: $14 (max payout per share: $4) — 6 shares issued
- Treasury: $1
- Income: -$3 (base income: +$9 — synergy bonus: +$0 — cost of ownership: -$12)
- Book value: $37 — market capitalization: $84
- Needs at least $90 book value (-$53) for target share price $16 ("double jump").
- Needs at least $84 book value (-$47) for target share price $15 ("single jump").
- Needs at least $78 book value (-$41) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("double drop").
- Companies:
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
Private company details
- Eckhart:
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- Manfred: –
- Klaus: –
- Ocki:
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- Björn:
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
