Rolling Stock PBM

Game: 2 (full) – Turn: 12 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Eckhart	$58	$143	OPC[70]	–	*1	–	–	–	–	–	–	–	–
Manfred	$52	$154	RCC[71]	–	–	–	–	–	–	–	–	*1	–
Björn	$37	$246	–	*2	–	–	–	–	–	*3	–	–	–
Klaus	$13	$194	–	–	–	–	*1	*3	–	–	–	–	*1
Ocki	$3	$105	–	–	–	–	–	–	*1	–	*3	–	–
			Shares owned by bank	4	8	–	7	1	4	1	1	7	2
			Shares issued in total	6	9	–	8	4	5	4	4	8	3
			Share price	$22	$15	–	$9	$45	$18	$55	$28	$31	$37
			Treasury	$14	$18	–	$9	$84	$16	$45	$57	$126	$48
			Income	+$30	+$15	–	-$4	+$25	-$2	+$40	+$15	+$8	+$0
			Book value	$120	$133	–	$29	$164	$91	$180	$104	$248	$133
			Market capitalization	$132	$135	–	$72	$180	$90	$220	$112	$248	$111

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:
  • RU[85] ($43–$123) +$25
    
    • +$8: HA[47] HH[48] HR[49]
    • +$16: OPC[70] RCC[71] TSI[100]
  • AL[86] ($43–$124) +$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: -$10 -$10 -$10 -$10
• Closed companies: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8] WT[11] BD[12] BY[13] OL[14] HE[15] MS[17] PR[19]

Foreign investor

• Treasury: $2
• Income: +$5
• Companies:
  • E[43] ($22–$58) +$10
    
    • +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]

Corporation details

(in share price order)

• President: Björn
• Share price: $55 (max payout per share: $18) — 4 shares issued
• Treasury: $45
• Income: +$40 (base income: +$40 — 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:
  • 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: $45 (max payout per share: $15) — 4 shares issued
• Treasury: $84
• Income: +$25 (base income: +$25 — synergy bonus: +$0 — cost of ownership: +$0)
• 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:
  • VP[80] ($40–$118) +$25
    
    • +$8: MAD[45] LHR[54] CDG[56]
    • +$16: LE[90] TSI[100]

• President: Klaus
• Share price: $37 (max payout per share: $12) — 3 shares issued
• Treasury: $48
• Income: +$0 (base income: +$30 — synergy bonus: +$0 — cost of ownership: -$30)
• Book value: $133 — market capitalization: $111
• Needs at least $123 book value (+$10) for target share price $45 ("double jump").
• Needs at least $111 book value (+$22) for target share price $41 ("single jump").
• Needs at least $102 book value (+$31) for target share price $34 ("single drop").
• Otherwise, target share price is $31 ("double drop").
• Companies:
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]

• President: Manfred
• Share price: $31 (max payout per share: $10) — 8 shares issued
• Treasury: $126
• Income: +$8 (base income: +$36 — synergy bonus: +$2 — cost of ownership: -$30)
• Book value: $248 — market capitalization: $248
• Needs at least $272 book value (-$24) for target share price $37 ("double jump").
• Needs at least $248 book value (+$0) for target share price $34 ("single jump").
• Needs at least $224 book value (+$24) for target share price $28 ("single drop").
• Otherwise, target share price is $26 ("double drop").
• Companies:
  • 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
    
    • +$4: SNCF[24] MAD[45]
  • HR[49] ($25–$71) +$15
    
    • +$4: NS[21] B[22] DR[29] E[43]
    • +$8: RU[85] AL[86]

• President: Ocki
• Share price: $28 (max payout per share: $9) — 4 shares issued
• Treasury: $57
• Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
• 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:
  • HA[47] ($24–$69) +$15
    
    • +$4: NS[21] B[22] SNCF[24] E[43]
    • +$8: RU[85] AL[86]

• President: Björn
• Share price: $22 (max payout per share: $7) — 6 shares issued
• Treasury: $14
• Income: +$30 (base income: +$30 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $120 — market capitalization: $132
• Needs at least $144 book value (-$24) for target share price $26 ("double jump").
• Needs at least $132 book value (-$12) for target share price $24 ("single jump").
• Needs at least $120 book value (+$0) 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: Ocki
• Share price: $18 (max payout per share: $6) — 5 shares issued
• Treasury: $16
• Income: -$2 (base income: +$24 — synergy bonus: +$4 — cost of ownership: -$30)
• Book value: $91 — market capitalization: $90
• Needs at least $100 book value (-$9) for target share price $22 ("double jump").
• Needs at least $90 book value (+$1) for target share price $20 ("single jump").
• Needs at least $80 book value (+$11) for target share price $16 ("single drop").
• Otherwise, target share price is $15 ("double drop").
• Companies:
  • 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
    
    • +$4: PKP[23]

• President: Eckhart
• Share price: $15 (max payout per share: $5) — 9 shares issued
• Treasury: $18
• Income: +$15 (base income: +$31 — synergy bonus: +$4 — cost of ownership: -$20)
• Book value: $133 — market capitalization: $135
• Needs at least $144 book value (-$11) for target share price $18 ("double jump").
• Needs at least $135 book value (-$2) for target share price $16 ("single jump").
• Needs at least $126 book value (+$7) 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]
  • LHR[54] ($27–$77) +$15
    
    • +$4: BR[33] E[43]
    • +$8: FR[60] MM[75] VP[80] LE[90]

• President: Klaus
• Share price: $9 (max payout per share: $3) — 8 shares issued
• Treasury: $9
• Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
• Book value: $29 — market capitalization: $72
• Needs at least $80 book value (-$51) for target share price $11 ("double jump").
• Needs at least $72 book value (-$43) for target share price $10 ("single jump").
• Needs at least $64 book value (-$35) for target share price $8 ("single drop").
• Otherwise, target share price is $7 ("double drop").
• Companies:
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]

Private company details

• Eckhart:
  • OPC[70] ($35–$107) +$25
    
    • +$16: RU[85] AL[86] TSI[100]
• Manfred:
  • RCC[71] ($36–$108) +$25
    
    • +$16: RU[85] AL[86] TSI[100]
• Björn: –
• Klaus: –
• Ocki: –