Rolling Stock PBM

Game: 3 (full) – Turn: 4 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Ocki	$8	$37	WT[11]	–	–	*1	–	–	–	–	–	–	–
Dirk	$4	$39	OL[14] NS[21]	–	–	–	–	–	–	–	–	–	–
Richard	$3	$37	PR[19]	–	–	–	–	–	–	*1	–	–	–
Björn	$1	$36	PKP[23]	*1	–	–	–	–	–	–	–	–	–
Georg	$0	$40	SBB[26]	–	*1	–	–	–	–	–	–	–	–
			Shares owned by bank	4	1	1	–	–	–	2	–	–	–
			Shares issued in total	5	2	2	–	–	–	3	–	–	–
			Share price	$12	$14	$18	–	–	–	$15	–	–	–
			Treasury	$28	$16	$4	–	–	–	$24	–	–	–
			Income	+$14	+$3	+$8	–	–	–	+$7	–	–	–
			Book value	$68	$28	$33	–	–	–	$45	–	–	–
			Market capitalization	$60	$28	$36	–	–	–	$45	–	–	–

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:
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
  • 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]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]
  • BSR[40] ($20–$54) +$10
    
    • +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
• Drawn but not available for auctions: –
• In the deck:                                 game end card
• Cost of ownership: -$1
• Closed companies: –

Foreign investor

• Treasury: $19
• Income: +$5
• Companies: –

Corporation details

(in share price order)

• President: Ocki
• Share price: $18 (max payout per share: $6) — 2 shares issued
• Treasury: $4
• Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
• Book value: $33 — market capitalization: $36
• Needs at least $40 book value (-$7) for target share price $22 ("double jump").
• Needs at least $36 book value (-$3) for target share price $20 ("single jump").
• Needs at least $32 book value (+$1) for target share price $16 ("single drop").
• Otherwise, target share price is $15 ("double drop").
• Companies:
  • BY[13] ($7–$16) +$3
    
    • +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
  • SX[16] ($8–$20) +$3
    
    • +$1: BSE[2] BPM[7] MHE[8]
    • +$2: BY[13] MS[17] PR[19] PKP[23] KK[25] DR[29]

• President: Richard
• Share price: $15 (max payout per share: $5) — 3 shares issued
• Treasury: $24
• Income: +$7 (base income: +$6 — synergy bonus: +$3 — cost of ownership: -$2)
• Book value: $45 — market capitalization: $45
• Needs at least $48 book value (-$3) for target share price $18 ("double jump").
• Needs at least $45 book value (+$0) for target share price $16 ("single jump").
• Needs at least $42 book value (+$3) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("double drop").
• Companies:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]
  • KME[5] ($3–$7) +$2
    
    • +$1: BME[1] MHE[8] OL[14] HE[15] PR[19]
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]

• President: Georg
• Share price: $14 (max payout per share: $4) — 2 shares issued
• Treasury: $16
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $28 — market capitalization: $28
• Needs at least $30 book value (-$2) for target share price $16 ("double jump").
• Needs at least $28 book value (+$0) for target share price $15 ("single jump").
• Needs at least $26 book value (+$2) for target share price $13 ("single drop").
• Otherwise, target share price is $12 ("double drop").
• Companies:
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]

• President: Björn
• Share price: $12 (max payout per share: $4) — 5 shares issued
• Treasury: $28
• Income: +$14 (base income: +$10 — synergy bonus: +$8 — cost of ownership: -$4)
• Book value: $68 — market capitalization: $60
• Needs at least $65 book value (+$3) for target share price $14 ("double jump").
• Needs at least $60 book value (+$8) for target share price $13 ("single jump").
• Needs at least $55 book value (+$13) for target share price $11 ("single drop").
• Otherwise, target share price is $10 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • BPM[7] ($4–$9) +$2
    
    • +$1: BSE[2] AKE[6] MHE[8] SX[16] MS[17] PR[19]
  • MHE[8] ($4–$10) +$2
    
    • +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]
  • MS[17] ($9–$21) +$3
    
    • +$1: BSE[2] AKE[6] BPM[7] MHE[8]
    • +$2: OL[14] SX[16] PR[19] DSB[20] PKP[23] DR[29]

Private company details

• Ocki:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]
• Dirk:
  • OL[14] ($7–$18) +$3
    
    • +$1: KME[5] AKE[6] MHE[8]
    • +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]
• Richard:
  • PR[19] ($10–$24) +$3
    
    • +$1: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8]
    • +$2: OL[14] HE[15] SX[16] MS[17] DSB[20] NS[21] B[22] PKP[23] DR[29]
• Björn:
  • 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]
• Georg:
  • SBB[26] ($13–$33) +$6
    
    • +$2: WT[11] BD[12]
    • +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]