Rolling Stock PBM
Game: 2 (full) – Turn: 12 – Phase: 6 (corporations buy companies)
- Saturn buys FRA[58] from Android for $29.
- Jupiter buys SJ[30] from Wheel for $15.
- Jupiter buys BR[33] from Wheel for $17.
- Star buys RCC[71] from Manfred for $108.
- Ship buys NS[21] from Orion for $11.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Eckhart |
$58 |
$143 |
OPC[70] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Manfred |
$160 |
$191 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
*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 | $43 | $18 | – | $9 | $52 | $27 | $16 | $46 | $18 | $80 |
|
|
|
Income | +$15 | +$15 | – | -$4 | +$29 | +$2 | +$71 | +$15 | +$33 | -$4 |
|
|
|
Book value | $91 | $133 | – | $29 | $195 | $81 | $209 | $114 | $211 | $102 |
|
|
|
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: $16
- Income: +$71 (base income: +$55 — synergy bonus: +$16 — cost of ownership: +$0)
- Book value: $209 — market capitalization: $220
- Needs at least $240 book value (-$31) for target share price $66 ("double jump").
- Needs at least $220 book value (-$11) for target share price $60 ("single jump").
- Needs at least $200 book value (+$9) for target share price $50 ("single drop").
- Otherwise, target share price is $45 ("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: $45 (max payout per share: $15) — 4 shares issued
- Treasury: $52
- Income: +$29 (base income: +$49 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $195 — market capitalization: $180
- Needs at least $200 book value (-$5) for target share price $55 ("double jump").
- Needs at least $180 book value (+$15) for target share price $50 ("single jump").
- Needs at least $164 book value (+$31) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- SJ[30] ($15–$42) +$12
- BR[33] ($17–$46) +$12
- 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: $80
- Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $102 — market capitalization: $111
- Needs at least $123 book value (-$21) for target share price $45 ("double jump").
- Needs at least $111 book value (-$9) for target share price $41 ("single jump").
- Needs at least $102 book value (+$0) 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]
- President: Manfred
- Share price: $31 (max payout per share: $10) — 8 shares issued
- Treasury: $18
- Income: +$33 (base income: +$61 — synergy bonus: +$2 — cost of ownership: -$30)
- Book value: $211 — market capitalization: $248
- Needs at least $272 book value (-$61) for target share price $37 ("double jump").
- Needs at least $248 book value (-$37) for target share price $34 ("single jump").
- Needs at least $224 book value (-$13) 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
- 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]
- President: Ocki
- Share price: $28 (max payout per share: $9) — 4 shares issued
- Treasury: $46
- Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $114 — market capitalization: $112
- Needs at least $124 book value (-$10) for target share price $34 ("double jump").
- Needs at least $112 book value (+$2) for target share price $31 ("single jump").
- Needs at least $104 book value (+$10) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- 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: $43
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $91 — market capitalization: $132
- Needs at least $144 book value (-$53) for target share price $26 ("double jump").
- Needs at least $132 book value (-$41) for target share price $24 ("single jump").
- Needs at least $120 book value (-$29) 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]
- President: Ocki
- Share price: $18 (max payout per share: $6) — 5 shares issued
- Treasury: $27
- Income: +$2 (base income: +$18 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $81 — market capitalization: $90
- Needs at least $100 book value (-$19) for target share price $22 ("double jump").
- Needs at least $90 book value (-$9) for target share price $20 ("single jump").
- Needs at least $80 book value (+$1) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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
- 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: –
- Björn: –
- Klaus: –
- Ocki: –
