Rolling Stock PBM
Game: 3 (full) – Turn: 11 – Phase: 9 (pay dividends and adjust share prices)
- Orion (Dirk) pays $1 per share, price up to $55.
- Saturn (Richard) pays $0 per share, price up to $31.
- Bear (Georg) pays $0 per share, price up to $28.
- Jupiter (Björn) pays $0 per share, price up to $24.
- Eagle (Ocki) pays $0 per share, price up to $15.
- Android (Björn) pays $2 per share, price down to $10.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Dirk |
$150 |
$205 |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Björn |
$37 |
$143 |
– |
*1 |
– |
– |
– |
*4 |
– |
– |
– |
– |
– |
| Ocki |
$38 |
$147 |
OPC[70] |
– |
– |
*1 |
– |
1 |
– |
– |
– |
– |
– |
| Georg |
$33 |
$146 |
RU[85] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Richard |
$26 |
$163 |
MM[75] |
– |
– |
– |
– |
– |
– |
*2 |
– |
– |
– |
|
|
|
Shares owned by bank | 7 | 5 | 4 | – | 1 | 4 | 5 | – | – | – |
|
|
|
Shares issued in total | 8 | 6 | 5 | – | 6 | 5 | 7 | – | – | – |
|
|
|
Share price | $10 | $28 | $15 | – | $24 | $55 | $31 | – | – | – |
|
|
|
Treasury | $3 | $34 | $13 | – | $35 | $47 | $65 | – | – | – |
|
|
|
Income | +$2 | +$5 | -$2 | – | +$30 | +$46 | +$17 | – | – | – |
|
|
|
Book value | $57 | $156 | $71 | – | $134 | $257 | $203 | – | – | – |
|
|
|
Market capitalization | $80 | $168 | $75 | – | $144 | $275 | $217 | – | – | – |
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:
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- TSI[100] ($50–$140) +$25
- +$16: OPC[70] RCC[71] MM[75] VP[80] RU[85] AL[86] LE[90]
- 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] BY[13] OL[14] HE[15] SX[16] MS[17] PR[19]
Foreign investor
- Treasury: $68
- 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: $55 (max payout per share: $18) — 5 shares issued
- Treasury: $47
- Income: +$46 (base income: +$68 — synergy bonus: +$8 — cost of ownership: -$30)
- Book value: $257 — market capitalization: $275
- Needs at least $300 book value (-$43) for target share price $66 ("double jump").
- Needs at least $275 book value (-$18) for target share price $60 ("single jump").
- Needs at least $250 book value (+$7) for target share price $50 ("single drop").
- Otherwise, target share price is $45 ("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
- 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]
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- President: Richard
- Share price: $31 (max payout per share: $10) — 7 shares issued
- Treasury: $65
- Income: +$17 (base income: +$43 — synergy bonus: +$4 — cost of ownership: -$30)
- Book value: $203 — market capitalization: $217
- Needs at least $238 book value (-$35) for target share price $37 ("double jump").
- Needs at least $217 book value (-$14) for target share price $34 ("single jump").
- Needs at least $196 book value (+$7) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("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
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- President: Georg
- Share price: $28 (max payout per share: $9) — 6 shares issued
- Treasury: $34
- Income: +$5 (base income: +$33 — synergy bonus: +$12 — cost of ownership: -$40)
- Book value: $156 — market capitalization: $168
- Needs at least $186 book value (-$30) for target share price $34 ("double jump").
- Needs at least $168 book value (-$12) for target share price $31 ("single jump").
- Needs at least $156 book value (+$0) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("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]
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Björn
- Share price: $24 (max payout per share: $8) — 6 shares issued
- Treasury: $35
- Income: +$30 (base income: +$30 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $134 — market capitalization: $144
- Needs at least $156 book value (-$22) for target share price $28 ("double jump").
- Needs at least $144 book value (-$10) for target share price $26 ("single jump").
- Needs at least $132 book value (+$2) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- President: Ocki
- Share price: $15 (max payout per share: $5) — 5 shares issued
- Treasury: $13
- Income: -$2 (base income: +$18 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $71 — market capitalization: $75
- Needs at least $80 book value (-$9) for target share price $18 ("double jump").
- Needs at least $75 book value (-$4) for target share price $16 ("single jump").
- Needs at least $70 book value (+$1) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- 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
- President: Björn
- Share price: $10 (max payout per share: $3) — 8 shares issued
- Treasury: $3
- Income: +$2 (base income: +$18 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $57 — market capitalization: $80
- Needs at least $88 book value (-$31) for target share price $12 ("double jump").
- Needs at least $80 book value (-$23) for target share price $11 ("single jump").
- Needs at least $72 book value (-$15) for target share price $9 ("single drop").
- Otherwise, target share price is $8 ("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
Private company details
- Dirk: –
- Björn: –
- Ocki:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- Georg:
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Richard:
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
