Rolling Stock PBM
Game: 3 (full) – Turn: 14 – Phase: 5 (foreign investor buys companies)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$71 |
$222 |
RU[85] |
– |
– |
– |
– |
– |
– |
– |
– |
1 |
– |
| Dirk |
$66 |
$342 |
– |
– |
*1 |
– |
– |
– |
*1 |
– |
– |
*3 |
– |
| Ocki |
$44 |
$220 |
OPC[70] |
– |
1 |
*1 |
– |
2 |
– |
– |
– |
– |
– |
| Björn |
$27 |
$204 |
– |
*1 |
– |
– |
– |
*5 |
– |
– |
– |
– |
– |
| Richard |
$1 |
$225 |
TSI[100] |
– |
– |
– |
– |
– |
– |
*4 |
– |
– |
– |
|
|
|
Shares owned by bank | 9 | 6 | 5 | – | 0 | 5 | 6 | – | 0 | – |
|
|
|
Shares issued in total | 10 | 8 | 6 | – | 7 | 6 | 10 | – | 4 | – |
|
|
|
Share price | $7 | $28 | $10 | – | $34 | $50 | $31 | – | $66 | – |
|
|
|
Treasury | $22 | $41 | $13 | – | $54 | $126 | $141 | – | $47 | – |
|
|
|
Income | +$2 | +$17 | +$2 | – | +$36 | +$13 | +$40 | – | +$93 | – |
|
|
|
Book value | $76 | $225 | $46 | – | $185 | $237 | $285 | – | $292 | – |
|
|
|
Market capitalization | $70 | $224 | $60 | – | $238 | $300 | $310 | – | $264 | – |
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: –
- 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: $177
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Dirk
- Share price: $66 (max payout per share: $22) — 4 shares issued
- Treasury: $47
- Income: +$93 (base income: +$75 — synergy bonus: +$28 — cost of ownership: -$10)
- Book value: $292 — market capitalization: $264
- Needs at least $292 book value (+$0) for target share price $81 ("double jump").
- Needs at least $264 book value (+$28) for target share price $73 ("single jump").
- Needs at least $240 book value (+$52) for target share price $60 ("single drop").
- Otherwise, target share price is $55 ("double drop").
- Companies:
- 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]
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- President: Dirk
- Share price: $50 (max payout per share: $16) — 6 shares issued
- Treasury: $126
- Income: +$13 (base income: +$33 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $237 — market capitalization: $300
- Needs at least $330 book value (-$93) for target share price $60 ("double jump").
- Needs at least $300 book value (-$63) for target share price $55 ("single jump").
- Needs at least $270 book value (-$33) for target share price $45 ("single drop").
- Otherwise, target share price is $41 ("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
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- President: Björn
- Share price: $34 (max payout per share: $11) — 7 shares issued
- Treasury: $54
- Income: +$36 (base income: +$42 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $185 — market capitalization: $238
- Needs at least $259 book value (-$74) for target share price $41 ("double jump").
- Needs at least $238 book value (-$53) for target share price $37 ("single jump").
- Needs at least $217 book value (-$32) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("double drop").
- Companies:
- RENFE[32] ($16–$45) +$12
- 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: Richard
- Share price: $31 (max payout per share: $10) — 10 shares issued
- Treasury: $141
- Income: +$40 (base income: +$46 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $285 — market capitalization: $310
- Needs at least $340 book value (-$55) for target share price $37 ("double jump").
- Needs at least $310 book value (-$25) for target share price $34 ("single jump").
- Needs at least $280 book value (+$5) 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]
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- President: Dirk
- Share price: $28 (max payout per share: $9) — 8 shares issued
- Treasury: $41
- Income: +$17 (base income: +$49 — synergy bonus: +$28 — cost of ownership: -$60)
- Book value: $225 — market capitalization: $224
- Needs at least $248 book value (-$23) for target share price $34 ("double jump").
- Needs at least $224 book value (+$1) for target share price $31 ("single jump").
- Needs at least $208 book value (+$17) 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]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Ocki
- Share price: $10 (max payout per share: $3) — 6 shares issued
- Treasury: $13
- Income: +$2 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $46 — market capitalization: $60
- Needs at least $66 book value (-$20) for target share price $12 ("double jump").
- Needs at least $60 book value (-$14) for target share price $11 ("single jump").
- Needs at least $54 book value (-$8) for target share price $9 ("single drop").
- Otherwise, target share price is $8 ("double drop").
- Companies:
- President: Björn
- Share price: $7 (max payout per share: $2) — 10 shares issued
- Treasury: $22
- Income: +$2 (base income: +$18 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $76 — market capitalization: $70
- Needs at least $80 book value (-$4) for target share price $9 ("double jump").
- Needs at least $70 book value (+$6) for target share price $8 ("single jump").
- Needs at least $60 book value (+$16) 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
Private company details
- Georg:
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Dirk: –
- Ocki:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- Björn: –
- Richard:
- TSI[100] ($50–$140) +$25
- +$16: OPC[70] RCC[71] MM[75] VP[80] RU[85] AL[86] LE[90]
