Rolling Stock PBM
Game: 3 (full) – Turn: 15 – Phase: 8 (income)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$83 |
$322 |
RU[85] |
– |
– |
– |
– |
– |
1 |
– |
– |
1 |
– |
| Richard |
$50 |
$350 |
– |
– |
– |
– |
– |
– |
– |
*6 |
– |
– |
– |
| Ocki |
$65 |
$289 |
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 | $0 | $16 | $5 | – | $110 | $144 | $147 | – | $144 | – |
|
|
|
Income | -$10 | -$10 | -$4 | – | +$26 | +$3 | +$75 | – | +$110 | – |
|
|
|
Book value | $23 | $37 | $38 | – | $272 | $267 | $391 | – | $468 | – |
|
|
|
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: $187
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Dirk
- Share price: $81 (max payout per share: $27) — 4 shares issued
- Treasury: $144
- Income: +$110 (base income: +$102 — synergy bonus: +$40 — cost of ownership: -$32)
- Book value: $468 — market capitalization: $324
- Needs at least $360 book value (+$108) for target share price $100 ("double jump").
- Needs at least $324 book value (+$144) for target share price $90 ("single jump").
- Needs at least $292 book value (+$176) 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: $73 (max payout per share: $24) — 6 shares issued
- Treasury: $144
- Income: +$3 (base income: +$31 — synergy bonus: +$4 — cost of ownership: -$32)
- Book value: $267 — market capitalization: $438
- Needs at least $486 book value (-$219) for target share price $90 ("double jump").
- Needs at least $438 book value (-$171) for target share price $81 ("single jump").
- Needs at least $396 book value (-$129) 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: $147
- Income: +$75 (base income: +$71 — synergy bonus: +$20 — cost of ownership: -$16)
- Book value: $391 — market capitalization: $500
- Needs at least $550 book value (-$159) for target share price $60 ("double jump").
- Needs at least $500 book value (-$109) for target share price $55 ("single jump").
- Needs at least $450 book value (-$59) 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: $110
- Income: +$26 (base income: +$54 — synergy bonus: +$4 — cost of ownership: -$32)
- Book value: $272 — market capitalization: $259
- Needs at least $287 book value (-$15) 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 (+$34) for target share price $34 ("single drop").
- Otherwise, target share price is $31 ("double drop").
- Companies:
- 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: Ocki
- Share price: $22 (max payout per share: $7) — 8 shares issued
- Treasury: $16
- Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $37 — market capitalization: $176
- Needs at least $192 book value (-$155) for target share price $26 ("double jump").
- Needs at least $176 book value (-$139) for target share price $24 ("single jump").
- Needs at least $160 book value (-$123) 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: $0
- Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $23 — market capitalization: $90
- Needs at least $100 book value (-$77) for target share price $11 ("double jump").
- Needs at least $90 book value (-$67) for target share price $10 ("single jump").
- Needs at least $80 book value (-$57) 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: $5
- Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $38 — market capitalization: $48
- Needs at least $54 book value (-$16) for target share price $10 ("double jump").
- Needs at least $48 book value (-$10) for target share price $9 ("single jump").
- Needs at least $42 book value (-$4) for target share price $7 ("single drop").
- Otherwise, target share price is $6 ("double drop").
- Companies:
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: –
