Rolling Stock PBM
Game: 2 (full) – Turn: 6 – Phase: 4 (determine new player order)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Björn |
$6 |
$60 |
PKP[23] SŽD[31] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Manfred |
$6 |
$53 |
KK[25] |
– |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Eckhart |
$4 |
$52 |
FS[37] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Klaus |
$3 |
$49 |
SJ[30] |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
| Ocki |
$1 |
$38 |
– |
– |
– |
– |
– |
– |
*2 |
– |
*1 |
– |
– |
|
|
|
Shares owned by bank | – | 4 | – | 3 | – | 3 | – | 6 | 2 | – |
|
|
|
Shares issued in total | – | 5 | – | 4 | – | 5 | – | 7 | 3 | – |
|
|
|
Share price | – | $11 | – | $16 | – | $15 | – | $7 | $22 | – |
|
|
|
Treasury | – | $15 | – | $26 | – | $50 | – | $17 | $37 | – |
|
|
|
Income | – | +$7 | – | +$8 | – | +$7 | – | +$0 | +$2 | – |
|
|
|
Book value | – | $57 | – | $66 | – | $105 | – | $36 | $66 | – |
|
|
|
Market capitalization | – | $55 | – | $64 | – | $75 | – | $49 | $66 | – |
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:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- Drawn but not available for auctions:
- RENFE[32] ($16–$45) +$12
- BR[33] ($17–$46) +$12
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- In the deck: game end card
- Cost of ownership: -$3 -$3
- Closed companies: –
Foreign investor
- Treasury: $15
- Income: +$5
- Companies:
- WT[11] ($6–$14) +$3
- +$2: BD[12] BY[13] SBB[26] DR[29]
- HE[15] ($8–$19) +$3
- +$1: BME[1] KME[5]
- +$2: BD[12] BY[13] PR[19] DR[29]
Corporation details
(in share price order)
- President: Manfred
- Share price: $22 (max payout per share: $7) — 3 shares issued
- Treasury: $37
- Income: +$2 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$6)
- Book value: $66 — market capitalization: $66
- Needs at least $72 book value (-$6) for target share price $26 ("double jump").
- Needs at least $66 book value (+$0) for target share price $24 ("single jump").
- Needs at least $60 book value (+$6) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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]
- President: Klaus
- Share price: $16 (max payout per share: $5) — 4 shares issued
- Treasury: $26
- Income: +$8 (base income: +$11 — synergy bonus: +$3 — cost of ownership: -$6)
- Book value: $66 — market capitalization: $64
- Needs at least $72 book value (-$6) for target share price $20 ("double jump").
- Needs at least $64 book value (+$2) for target share price $18 ("single jump").
- Needs at least $60 book value (+$6) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("double drop").
- Companies:
- AKE[6] ($3–$8) +$2
- +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- President: Ocki
- Share price: $15 (max payout per share: $5) — 5 shares issued
- Treasury: $50
- Income: +$7 (base income: +$14 — synergy bonus: +$5 — cost of ownership: -$12)
- Book value: $105 — market capitalization: $75
- Needs at least $80 book value (+$25) for target share price $18 ("double jump").
- Needs at least $75 book value (+$30) for target share price $16 ("single jump").
- Needs at least $70 book value (+$35) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- BSE[2] ($1–$3) +$1
- +$1: BPM[7] SX[16] MS[17] PR[19]
- BPM[7] ($4–$9) +$2
- +$1: BSE[2] AKE[6] MHE[8] SX[16] MS[17] PR[19]
- MHE[8] ($4–$10) +$2
- +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]
- 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]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- President: Eckhart
- Share price: $11 (max payout per share: $3) — 5 shares issued
- Treasury: $15
- Income: +$7 (base income: +$12 — synergy bonus: +$4 — cost of ownership: -$9)
- Book value: $57 — market capitalization: $55
- Needs at least $60 book value (-$3) for target share price $13 ("double jump").
- Needs at least $55 book value (+$2) for target share price $12 ("single jump").
- Needs at least $50 book value (+$7) for target share price $10 ("single drop").
- Otherwise, target share price is $9 ("double drop").
- Companies:
- BME[1] ($1–$2) +$1
- +$1: KME[5] BD[12] HE[15] PR[19]
- KME[5] ($3–$7) +$2
- +$1: BME[1] MHE[8] OL[14] HE[15] PR[19]
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
- 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]
- President: Ocki
- Share price: $7 (max payout per share: $2) — 7 shares issued
- Treasury: $17
- Income: +$0 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$3)
- Book value: $36 — market capitalization: $49
- Needs at least $56 book value (-$20) for target share price $9 ("double jump").
- Needs at least $49 book value (-$13) for target share price $8 ("single jump").
- Needs at least $42 book value (-$6) for target share price $6 ("single drop").
- Otherwise, target share price is $5 ("double drop").
- Companies:
- 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]
Private company details
- Björn:
- 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
- Manfred:
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- Eckhart:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- Klaus:
- Ocki: –
