Rolling Stock PBM

Game: 2 (full) – Turn: 14 – Phase: 8 (income)

Overview

(players in player order)

name	cash	value	companies
Klaus	$57	$270	–	1	*1	–	–	*3	–	–	–	–	*1
Manfred	$24	$294	–	–	–	*3	–	–	–	–	–	*3	–
Ocki	$5	$144	–	–	–	–	–	–	*1	–	*3	–	–
Björn	$2	$391	–	*6	–	–	–	–	–	*4	1	–	–
Eckhart	$50	$271	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	$18	$10	$66	–	$55	$16	$60	$41	$24	$20
			Treasury	$36	$5	$122	–	$60	$27	$93	$65	$96	$28
			Income	+$15	-$6	+$89	–	+$42	-$10	+$71	+$5	-$4	-$4
			Book value	$84	$42	$328	–	$316	$50	$286	$164	$128	$58
			Market capitalization	$144	$100	$264	–	$275	$80	$240	$164	$216	$80

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: $66 (max payout per share: $22) — 4 shares issued
• Treasury: $122
• Income: +$89 (base income: +$65 — synergy bonus: +$24 — cost of ownership: +$0)
• Book value: $328 — market capitalization: $264
• Needs at least $292 book value (+$36) for target share price $81 ("double jump").
• Needs at least $264 book value (+$64) for target share price $73 ("single jump").
• Needs at least $240 book value (+$88) for target share price $60 ("single drop").
• Otherwise, target share price is $55 ("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: $60 (max payout per share: $20) — 4 shares issued
• Treasury: $93
• Income: +$71 (base income: +$55 — synergy bonus: +$16 — cost of ownership: +$0)
• Book value: $286 — market capitalization: $240
• Needs at least $264 book value (+$22) for target share price $73 ("double jump").
• Needs at least $240 book value (+$46) for target share price $66 ("single jump").
• Needs at least $220 book value (+$66) for target share price $55 ("single drop").
• Otherwise, target share price is $50 ("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: $55 (max payout per share: $18) — 5 shares issued
• Treasury: $60
• Income: +$42 (base income: +$74 — synergy bonus: +$32 — cost of ownership: -$64)
• Book value: $316 — market capitalization: $275
• Needs at least $300 book value (+$16) for target share price $66 ("double jump").
• Needs at least $275 book value (+$41) for target share price $60 ("single jump").
• Needs at least $250 book value (+$66) for target share price $50 ("single drop").
• Otherwise, target share price is $45 ("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
    
    • +$4: E[43] LHR[54]
  • 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: $41 (max payout per share: $13) — 4 shares issued
• Treasury: $65
• Income: +$5 (base income: +$33 — synergy bonus: +$4 — cost of ownership: -$32)
• Book value: $164 — market capitalization: $164
• Needs at least $180 book value (-$16) for target share price $50 ("double jump").
• Needs at least $164 book value (+$0) for target share price $45 ("single jump").
• Needs at least $148 book value (+$16) for target share price $37 ("single drop").
• Otherwise, target share price is $34 ("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
    
    • +$4: PKP[23]
  • HA[47] ($24–$69) +$15
    
    • +$4: NS[21] B[22] SNCF[24] E[43]
    • +$8: RU[85] AL[86]

• President: Manfred
• Share price: $24 (max payout per share: $8) — 9 shares issued
• Treasury: $96
• Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
• Book value: $128 — market capitalization: $216
• Needs at least $234 book value (-$106) for target share price $28 ("double jump").
• Needs at least $216 book value (-$88) for target share price $26 ("single jump").
• Needs at least $198 book value (-$70) for target share price $22 ("single drop").
• Otherwise, target share price is $20 ("double drop").
• Companies:
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]

• President: Klaus
• Share price: $20 (max payout per share: $6) — 4 shares issued
• Treasury: $28
• Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
• Book value: $58 — market capitalization: $80
• Needs at least $88 book value (-$30) for target share price $24 ("double jump").
• Needs at least $80 book value (-$22) for target share price $22 ("single jump").
• Needs at least $72 book value (-$14) for target share price $18 ("single drop").
• Otherwise, target share price is $16 ("double drop").
• Companies:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]

• President: Björn
• Share price: $18 (max payout per share: $6) — 8 shares issued
• Treasury: $36
• Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $84 — market capitalization: $144
• Needs at least $160 book value (-$76) for target share price $22 ("double jump").
• Needs at least $144 book value (-$60) for target share price $20 ("single jump").
• Needs at least $128 book value (-$44) for target share price $16 ("single drop").
• Otherwise, target share price is $15 ("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: $16 (max payout per share: $5) — 5 shares issued
• Treasury: $27
• Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
• Book value: $50 — market capitalization: $80
• Needs at least $90 book value (-$40) for target share price $20 ("double jump").
• Needs at least $80 book value (-$30) for target share price $18 ("single jump").
• Needs at least $75 book value (-$25) for target share price $15 ("single drop").
• Otherwise, target share price is $14 ("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: $10 (max payout per share: $3) — 10 shares issued
• Treasury: $5
• Income: -$6 (base income: +$10 — synergy bonus: +$0 — cost of ownership: -$16)
• Book value: $42 — market capitalization: $100
• Needs at least $110 book value (-$68) for target share price $12 ("double jump").
• Needs at least $100 book value (-$58) for target share price $11 ("single jump").
• Needs at least $90 book value (-$48) for target share price $9 ("single drop").
• Otherwise, target share price is $8 ("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]