Rolling Stock PBM
Game: 3 (full) – Turn: 15 – Phase: 2 (form corporations)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$118 |
$284 |
RU[85] |
– |
– |
– |
– |
– |
– |
– |
– |
1 |
– |
| Dirk |
$141 |
$463 |
– |
– |
*1 |
– |
– |
– |
*1 |
– |
– |
*3 |
– |
| Ocki |
$81 |
$257 |
OPC[70] |
– |
1 |
*1 |
– |
2 |
– |
– |
– |
– |
– |
| Björn |
$32 |
$222 |
– |
*1 |
– |
– |
– |
*5 |
– |
– |
– |
– |
– |
| Richard |
$145 |
$281 |
– |
– |
– |
– |
– |
– |
– |
*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 | $5 | $24 | $8 | – | $37 | $55 | $34 | – | $81 | – |
|
|
|
Treasury | $37 | $26 | $9 | – | $57 | $141 | $72 | – | $34 | – |
|
|
|
Income | -$13 | -$10 | -$4 | – | +$20 | -$1 | +$75 | – | +$110 | – |
|
|
|
Book value | $49 | $47 | $42 | – | $242 | $313 | $316 | – | $358 | – |
|
|
|
Market capitalization | $50 | $192 | $48 | – | $259 | $330 | $340 | – | $324 | – |
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: flipped game end card
- Cost of ownership: -$16 -$16 -$16 -$16
- Closed companies: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8] WT[11] BY[13] OL[14] HE[15] SX[16] MS[17] PR[19]
Foreign investor
- Treasury: $182
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Dirk
- Share price: $81 (max payout per share: $27) — 4 shares issued
- Treasury: $34
- Income: +$110 (base income: +$102 — synergy bonus: +$40 — cost of ownership: -$32)
- Book value: $358 — market capitalization: $324
- Needs at least $360 book value (-$2) for target share price $100 ("double jump").
- Needs at least $324 book value (+$34) for target share price $90 ("single jump").
- Needs at least $292 book value (+$66) for target share price $73 ("single drop").
- Otherwise, target share price is $66 ("double drop").
- Companies:
- 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]
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$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: $55 (max payout per share: $18) — 6 shares issued
- Treasury: $141
- Income: -$1 (base income: +$43 — synergy bonus: +$20 — cost of ownership: -$64)
- Book value: $313 — market capitalization: $330
- Needs at least $360 book value (-$47) for target share price $66 ("double jump").
- Needs at least $330 book value (-$17) for target share price $60 ("single jump").
- Needs at least $300 book value (+$13) for target share price $50 ("single drop").
- Otherwise, target share price is $45 ("double drop").
- Companies:
- 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]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- President: Björn
- Share price: $37 (max payout per share: $12) — 7 shares issued
- Treasury: $57
- Income: +$20 (base income: +$60 — synergy bonus: +$8 — cost of ownership: -$48)
- Book value: $242 — market capitalization: $259
- Needs at least $287 book value (-$45) for target share price $45 ("double jump").
- Needs at least $259 book value (-$17) for target share price $41 ("single jump").
- Needs at least $238 book value (+$4) for target share price $34 ("single drop").
- Otherwise, target share price is $31 ("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
- 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: $34 (max payout per share: $11) — 10 shares issued
- Treasury: $72
- Income: +$75 (base income: +$71 — synergy bonus: +$20 — cost of ownership: -$16)
- Book value: $316 — market capitalization: $340
- Needs at least $370 book value (-$54) for target share price $41 ("double jump").
- Needs at least $340 book value (-$24) for target share price $37 ("single jump").
- Needs at least $310 book value (+$6) 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]
- 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]
- TSI[100] ($50–$140) +$25
- +$16: OPC[70] RCC[71] MM[75] VP[80] RU[85] AL[86] LE[90]
- President: Dirk
- Share price: $24 (max payout per share: $8) — 8 shares issued
- Treasury: $26
- Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $47 — market capitalization: $192
- Needs at least $208 book value (-$161) for target share price $28 ("double jump").
- Needs at least $192 book value (-$145) for target share price $26 ("single jump").
- Needs at least $176 book value (-$129) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- President: Ocki
- Share price: $8 (max payout per share: $2) — 6 shares issued
- Treasury: $9
- Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $42 — market capitalization: $48
- Needs at least $54 book value (-$12) for target share price $10 ("double jump").
- Needs at least $48 book value (-$6) for target share price $9 ("single jump").
- Needs at least $42 book value (+$0) for target share price $7 ("single drop").
- Otherwise, target share price is $6 ("double drop").
- Companies:
- President: Björn
- Share price: $5 (max payout per share: $1) — 10 shares issued
- Treasury: $37
- Income: -$13 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $49 — market capitalization: $50
- Needs at least $60 book value (-$11) for target share price $7 ("double jump").
- Needs at least $50 book value (-$1) for target share price $6 ("single jump").
- Otherwise, target share price is $0 (bankrupt).
- Companies:
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
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: –
