Rolling Stock PBM

Game: 3 (full) – Turn: 15 – Phase: 7 (close companies)

Overview

(players in player order)

name	cash	value	companies
Georg	$58	$297	RU[85]	–	–	–	–	–	1	–	–	1	–
Richard	$50	$350	–	–	–	–	–	–	–	*6	–	–	–
Ocki	$40	$264	OPC[70]	–	*1	*1	–	2	–	1	–	–	–
Dirk	$24	$486	–	–	–	–	–	–	*3	–	–	*3	–
Björn	$10	$231	–	*4	–	–	–	*5	–	–	–	–	–
			Shares owned by bank	6	7	5	–	0	2	3	–	0	–
			Shares issued in total	10	8	6	–	7	6	10	–	4	–
			Share price	$9	$22	$8	–	$37	$73	$50	–	$81	–
			Treasury	$10	$26	$9	–	$84	$141	$72	–	$34	–
			Income	-$10	-$10	-$4	–	+$26	+$3	+$75	–	+$110	–
			Book value	$33	$47	$42	–	$246	$264	$316	–	$358	–
			Market capitalization	$90	$176	$48	–	$259	$438	$500	–	$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] BD[12] BY[13] OL[14] HE[15] SX[16] MS[17] PR[19] SNCF[24] KK[25]

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
    
    • +$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]
  • 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: $73 (max payout per share: $24) — 6 shares issued
• Treasury: $141
• Income: +$3 (base income: +$31 — synergy bonus: +$4 — cost of ownership: -$32)
• Book value: $264 — market capitalization: $438
• Needs at least $486 book value (-$222) for target share price $90 ("double jump").
• Needs at least $438 book value (-$174) for target share price $81 ("single jump").
• Needs at least $396 book value (-$132) for target share price $66 ("single drop").
• Otherwise, target share price is $60 ("double drop").
• Companies:
  • 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: Richard
• Share price: $50 (max payout per share: $16) — 10 shares issued
• Treasury: $72
• Income: +$75 (base income: +$71 — synergy bonus: +$20 — cost of ownership: -$16)
• Book value: $316 — market capitalization: $500
• Needs at least $550 book value (-$234) for target share price $60 ("double jump").
• Needs at least $500 book value (-$184) for target share price $55 ("single jump").
• Needs at least $450 book value (-$134) for target share price $45 ("single drop").
• Otherwise, target share price is $41 ("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: Björn
• Share price: $37 (max payout per share: $12) — 7 shares issued
• Treasury: $84
• Income: +$26 (base income: +$54 — synergy bonus: +$4 — cost of ownership: -$32)
• Book value: $246 — market capitalization: $259
• Needs at least $287 book value (-$41) for target share price $45 ("double jump").
• Needs at least $259 book value (-$13) for target share price $41 ("single jump").
• Needs at least $238 book value (+$8) for target share price $34 ("single drop").
• Otherwise, target share price is $31 ("double drop").
• Companies:
  • SŽD[31] ($16–$43) +$12
    
    • +$4: PKP[23]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]
  • 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: $22 (max payout per share: $7) — 8 shares issued
• Treasury: $26
• Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
• Book value: $47 — market capitalization: $176
• Needs at least $192 book value (-$145) for target share price $26 ("double jump").
• Needs at least $176 book value (-$129) for target share price $24 ("single jump").
• Needs at least $160 book value (-$113) for target share price $20 ("single drop").
• Otherwise, target share price is $18 ("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: Björn
• Share price: $9 (max payout per share: $3) — 10 shares issued
• Treasury: $10
• Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
• Book value: $33 — market capitalization: $90
• Needs at least $100 book value (-$67) for target share price $11 ("double jump").
• Needs at least $90 book value (-$57) for target share price $10 ("single jump").
• Needs at least $80 book value (-$47) for target share price $8 ("single drop").
• Otherwise, target share price is $7 ("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]

• 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:
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]

Private company details

• Georg:
  • RU[85] ($43–$123) +$25
    
    • +$8: HA[47] HH[48] HR[49]
    • +$16: OPC[70] RCC[71] TSI[100]
• Richard: –
• Ocki:
  • OPC[70] ($35–$107) +$25
    
    • +$16: RU[85] AL[86] TSI[100]
• Dirk: –
• Björn: –