Rolling Stock PBM

Game: 3 (full) – Turn: 10 – Phase: 2 (form corporations)

Overview

(players in player order)

name	cash	value	companies
Ocki	$74	$100	–	–	–	*1	–	–	–	–	–	–	–
Richard	$40	$115	HA[47]	–	–	–	–	–	–	*1	–	–	–
Dirk	$82	$127	–	–	–	–	–	–	*1	–	–	–	–
Georg	$23	$96	HR[49]	–	*1	–	–	–	–	–	–	–	–
Björn	$7	$113	–	*2	–	–	–	*3	–	–	–	–	–
			Shares owned by bank	5	4	3	–	3	3	5	–	–	–
			Shares issued in total	7	5	4	–	6	4	6	–	–	–
			Share price	$20	$24	$26	–	$22	$45	$28	–	–	–
			Treasury	$3	$70	$12	–	$78	$47	$80	–	–	–
			Income	+$15	+$6	+$12	–	+$15	+$45	+$22	–	–	–
			Book value	$148	$143	$99	–	$132	$186	$171	–	–	–
			Market capitalization	$140	$120	$104	–	$132	$180	$168	–	–	–

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:
  • MAD[45] ($23–$67) +$15
    
    • +$4: RENFE[32]
    • +$8: FR[60] VP[80] LE[90]
  • OPC[70] ($35–$107) +$25
    
    • +$16: RU[85] AL[86] TSI[100]
  • RCC[71] ($36–$108) +$25
    
    • +$16: RU[85] AL[86] TSI[100]
  • MM[75] ($38–$112) +$25
    
    • +$8: LHR[54] FRA[58]
    • +$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]

Foreign investor

• Treasury: $28
• Income: +$20
• Companies:
  • FR[60] ($30–$84) +$15
    
    • +$8: MAD[45] LHR[54] CDG[56] FRA[58]

Corporation details

(in share price order)

• President: Dirk
• Share price: $45 (max payout per share: $15) — 4 shares issued
• Treasury: $47
• Income: +$45 (base income: +$43 — synergy bonus: +$8 — cost of ownership: -$6)
• Book value: $186 — market capitalization: $180
• Needs at least $200 book value (-$14) for target share price $55 ("double jump").
• Needs at least $180 book value (+$6) for target share price $50 ("single jump").
• Needs at least $164 book value (+$22) for target share price $41 ("single drop").
• Otherwise, target share price is $37 ("double drop").
• Companies:
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
  • BSR[40] ($20–$54) +$10
    
    • +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
  • HH[48] ($24–$70) +$15
    
    • +$4: DSB[20] PKP[23] DR[29] BSR[40]
    • +$8: RU[85] AL[86]

• President: Richard
• Share price: $28 (max payout per share: $9) — 6 shares issued
• Treasury: $80
• Income: +$22 (base income: +$28 — synergy bonus: +$0 — cost of ownership: -$6)
• Book value: $171 — market capitalization: $168
• Needs at least $186 book value (-$15) for target share price $34 ("double jump").
• Needs at least $168 book value (+$3) for target share price $31 ("single jump").
• Needs at least $156 book value (+$15) for target share price $26 ("single drop").
• Otherwise, target share price is $24 ("double drop").
• Companies:
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]
  • FS[37] ($19–$51) +$10
    
    • +$4: SNCF[24] KK[25] SBB[26]

• President: Ocki
• Share price: $26 (max payout per share: $8) — 4 shares issued
• Treasury: $12
• Income: +$12 (base income: +$24 — synergy bonus: +$6 — cost of ownership: -$18)
• Book value: $99 — market capitalization: $104
• Needs at least $112 book value (-$13) for target share price $31 ("double jump").
• Needs at least $104 book value (-$5) for target share price $28 ("single jump").
• Needs at least $96 book value (+$3) for target share price $24 ("single drop").
• Otherwise, target share price is $22 ("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]
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]

• President: Georg
• Share price: $24 (max payout per share: $8) — 5 shares issued
• Treasury: $70
• Income: +$6 (base income: +$18 — synergy bonus: +$12 — cost of ownership: -$24)
• Book value: $143 — market capitalization: $120
• Needs at least $130 book value (+$13) for target share price $28 ("double jump").
• Needs at least $120 book value (+$23) for target share price $26 ("single jump").
• Needs at least $110 book value (+$33) for target share price $22 ("single drop").
• Otherwise, target share price is $20 ("double drop").
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]
  • 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]
  • SBB[26] ($13–$33) +$6
    
    • +$2: WT[11] BD[12]
    • +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]

• President: Björn
• Share price: $22 (max payout per share: $7) — 6 shares issued
• Treasury: $78
• Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $132 — market capitalization: $132
• Needs at least $144 book value (-$12) for target share price $26 ("double jump").
• Needs at least $132 book value (+$0) 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:
  • LHR[54] ($27–$77) +$15
    
    • +$4: BR[33] E[43]
    • +$8: FR[60] MM[75] VP[80] LE[90]

• President: Björn
• Share price: $20 (max payout per share: $6) — 7 shares issued
• Treasury: $3
• Income: +$15 (base income: +$38 — synergy bonus: +$31 — cost of ownership: -$54)
• Book value: $148 — market capitalization: $140
• Needs at least $154 book value (-$6) for target share price $24 ("double jump").
• Needs at least $140 book value (+$8) for target share price $22 ("single jump").
• Needs at least $126 book value (+$22) for target share price $18 ("single drop").
• Otherwise, target share price is $16 ("double drop").
• Companies:
  • KME[5] ($3–$7) +$2
    
    • +$1: BME[1] MHE[8] OL[14] HE[15] PR[19]
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] 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]
  • OL[14] ($7–$18) +$3
    
    • +$1: KME[5] AKE[6] MHE[8]
    • +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]
  • 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]
  • 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]

Private company details

• Ocki: –
• Richard:
  • HA[47] ($24–$69) +$15
    
    • +$4: NS[21] B[22] SNCF[24] E[43]
    • +$8: RU[85] AL[86]
• Dirk: –
• Georg:
  • HR[49] ($25–$71) +$15
    
    • +$4: NS[21] B[22] DR[29] E[43]
    • +$8: RU[85] AL[86]
• Björn: –