Rolling Stock PBM

Game: 3 (full) – Turn: 13 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Richard	$20	$197	MM[75]	–	–	–	–	–	–	*3	–	–	–
Dirk	$9	$260	–	–	1	–	–	–	*1	–	–	*3	–
Björn	$6	$140	–	*2	–	–	–	*5	–	–	–	–	–
Georg	$3	$169	RU[85]	–	*1	–	–	–	–	–	–	1	–
Ocki	$3	$167	OPC[70]	–	–	*1	–	2	–	1	–	–	–
			Shares owned by bank	8	6	5	–	0	5	5	–	0	–
			Shares issued in total	10	8	6	–	7	6	9	–	4	–
			Share price	$7	$26	$12	–	$24	$60	$34	–	$55	–
			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	$70	$208	$72	–	$168	$360	$306	–	$220	–

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
    
    • +$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]
  • RCC[71] ($36–$108) +$25
    
    • +$16: RU[85] AL[86] TSI[100]

• President: Dirk
• Share price: $55 (max payout per share: $18) — 4 shares issued
• Treasury: $94
• Income: +$25 (base income: +$25 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $180 — market capitalization: $220
• Needs at least $240 book value (-$60) for target share price $66 ("double jump").
• Needs at least $220 book value (-$40) for target share price $60 ("single jump").
• Needs at least $200 book value (-$20) for target share price $50 ("single drop").
• Otherwise, target share price is $45 ("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: $34 (max payout per share: $11) — 9 shares issued
• Treasury: $136
• Income: +$17 (base income: +$43 — synergy bonus: +$4 — cost of ownership: -$30)
• Book value: $274 — market capitalization: $306
• Needs at least $333 book value (-$59) for target share price $41 ("double jump").
• Needs at least $306 book value (-$32) for target share price $37 ("single jump").
• Needs at least $279 book value (-$5) for target share price $31 ("single drop").
• Otherwise, target share price is $28 ("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]
  • HA[47] ($24–$69) +$15
    
    • +$4: NS[21] B[22] SNCF[24] E[43]
    • +$8: RU[85] AL[86]

• President: Georg
• Share price: $26 (max payout per share: $8) — 8 shares issued
• Treasury: $83
• Income: +$5 (base income: +$33 — synergy bonus: +$12 — cost of ownership: -$40)
• Book value: $205 — market capitalization: $208
• Needs at least $224 book value (-$19) for target share price $31 ("double jump").
• Needs at least $208 book value (-$3) for target share price $28 ("single jump").
• Needs at least $192 book value (+$13) for target share price $24 ("single drop").
• Otherwise, target share price is $22 ("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) — 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: 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
    
    • +$4: E[43] LHR[54]

• President: Björn
• Share price: $7 (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: $70
• Needs at least $80 book value (-$6) for target share price $9 ("double jump").
• Needs at least $70 book value (+$4) for target share price $8 ("single jump").
• Needs at least $60 book value (+$14) for target share price $6 ("single drop").
• Otherwise, target share price is $5 ("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
    
    • +$4: PKP[23]

Private company details

• Richard:
  • MM[75] ($38–$112) +$25
    
    • +$8: LHR[54] FRA[58]
    • +$16: LE[90] TSI[100]
• Dirk: –
• Björn: –
• Georg:
  • RU[85] ($43–$123) +$25
    
    • +$8: HA[47] HH[48] HR[49]
    • +$16: OPC[70] RCC[71] TSI[100]
• Ocki:
  • OPC[70] ($35–$107) +$25
    
    • +$16: RU[85] AL[86] TSI[100]