Rolling Stock PBM
Game: 3 (full) – Turn: 13 – Phase: 2 (form corporations)
- AL[86] (Dirk) Star@$45, 4 shares, pays $4
- RU[85] (Georg) no
- MM[75] (Richard) no
- OPC[70] (Ocki) no
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Dirk |
$85 |
$235 |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
*2 |
– |
| Georg |
$58 |
$165 |
RU[85] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Richard |
$51 |
$182 |
MM[75] |
– |
– |
– |
– |
– |
– |
*2 |
– |
– |
– |
| Björn |
$13 |
$139 |
– |
*1 |
– |
– |
– |
*5 |
– |
– |
– |
– |
– |
| Ocki |
$37 |
$167 |
OPC[70] |
– |
– |
*1 |
– |
2 |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 9 | 7 | 5 | – | 0 | 5 | 7 | – | 2 | – |
|
|
|
Shares issued in total | 10 | 8 | 6 | – | 7 | 6 | 9 | – | 4 | – |
|
|
|
Share price | $6 | $22 | $12 | – | $24 | $60 | $28 | – | $45 | – |
|
|
|
Treasury | $20 | $83 | $13 | – | $85 | $153 | $136 | – | $94 | – |
|
|
|
Income | +$2 | +$5 | -$2 | – | +$30 | +$46 | +$17 | – | +$25 | – |
|
|
|
Book value | $74 | $205 | $71 | – | $184 | $363 | $274 | – | $180 | – |
|
|
|
Market capitalization | $60 | $176 | $72 | – | $168 | $360 | $252 | – | $180 | – |
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:
- 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: $88
- 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: $60 (max payout per share: $20) — 6 shares issued
- Treasury: $153
- Income: +$46 (base income: +$68 — synergy bonus: +$8 — cost of ownership: -$30)
- Book value: $363 — market capitalization: $360
- Needs at least $396 book value (-$33) for target share price $73 ("double jump").
- Needs at least $360 book value (+$3) for target share price $66 ("single jump").
- Needs at least $330 book value (+$33) for target share price $55 ("single drop").
- Otherwise, target share price is $50 ("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: Dirk
- Share price: $45 (max payout per share: $15) — 4 shares issued
- Treasury: $94
- Income: +$25 (base income: +$25 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $180 — market capitalization: $180
- Needs at least $200 book value (-$20) for target share price $55 ("double jump").
- Needs at least $180 book value (+$0) for target share price $50 ("single jump").
- Needs at least $164 book value (+$16) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- President: Richard
- Share price: $28 (max payout per share: $9) — 9 shares issued
- Treasury: $136
- Income: +$17 (base income: +$43 — synergy bonus: +$4 — cost of ownership: -$30)
- Book value: $274 — market capitalization: $252
- Needs at least $279 book value (-$5) for target share price $34 ("double jump").
- Needs at least $252 book value (+$22) for target share price $31 ("single jump").
- Needs at least $234 book value (+$40) 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
- 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: Björn
- Share price: $24 (max payout per share: $8) — 7 shares issued
- Treasury: $85
- Income: +$30 (base income: +$30 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $184 — market capitalization: $168
- Needs at least $182 book value (+$2) for target share price $28 ("double jump").
- Needs at least $168 book value (+$16) for target share price $26 ("single jump").
- Needs at least $154 book value (+$30) 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: Georg
- Share price: $22 (max payout per share: $7) — 8 shares issued
- Treasury: $83
- Income: +$5 (base income: +$33 — synergy bonus: +$12 — cost of ownership: -$40)
- Book value: $205 — market capitalization: $176
- Needs at least $192 book value (+$13) for target share price $26 ("double jump").
- Needs at least $176 book value (+$29) for target share price $24 ("single jump").
- Needs at least $160 book value (+$45) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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: Ocki
- Share price: $12 (max payout per share: $4) — 6 shares issued
- Treasury: $13
- Income: -$2 (base income: +$18 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $71 — market capitalization: $72
- Needs at least $78 book value (-$7) for target share price $14 ("double jump").
- Needs at least $72 book value (-$1) for target share price $13 ("single jump").
- Needs at least $66 book value (+$5) for target share price $11 ("single drop").
- Otherwise, target share price is $10 ("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: $6 (max payout per share: $2) — 10 shares issued
- Treasury: $20
- Income: +$2 (base income: +$18 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $74 — market capitalization: $60
- Needs at least $70 book value (+$4) for target share price $8 ("double jump").
- Needs at least $60 book value (+$14) for target share price $7 ("single jump").
- Needs at least $50 book value (+$24) for target share price $5 ("single drop").
- Otherwise, target share price is $0 (bankrupt).
- 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: –
- 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]
- Björn: –
- Ocki:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
