Rolling Stock PBM
Game: 3 (full) – Turn: 6 – Phase: 4 (determine new player order)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$12 |
$60 |
SBB[26] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Ocki |
$6 |
$46 |
KK[25] |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Björn |
$3 |
$47 |
SŽD[31] |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Dirk |
$2 |
$53 |
NS[21] SJ[30] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Richard |
$1 |
$51 |
RENFE[32] |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
|
|
|
Shares owned by bank | 6 | 1 | 2 | – | – | – | 3 | – | – | – |
|
|
|
Shares issued in total | 7 | 2 | 3 | – | – | – | 4 | – | – | – |
|
|
|
Share price | $13 | $22 | $15 | – | – | – | $18 | – | – | – |
|
|
|
Treasury | $40 | $19 | $27 | – | – | – | $23 | – | – | – |
|
|
|
Income | +$15 | +$2 | +$2 | – | – | – | +$12 | – | – | – |
|
|
|
Book value | $117 | $42 | $56 | – | – | – | $85 | – | – | – |
|
|
|
Market capitalization | $91 | $44 | $45 | – | – | – | $72 | – | – | – |
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:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
- Drawn but not available for auctions:
- BR[33] ($17–$46) +$12
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- In the deck: game end card
- Cost of ownership: -$3 -$3
- Closed companies: –
Foreign investor
- Treasury: $11
- Income: +$11
- 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]
Corporation details
(in share price order)
- President: Georg
- Share price: $22 (max payout per share: $7) — 2 shares issued
- Treasury: $19
- Income: +$2 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$6)
- Book value: $42 — market capitalization: $44
- Needs at least $48 book value (-$6) for target share price $26 ("double jump").
- Needs at least $44 book value (-$2) for target share price $24 ("single jump").
- Needs at least $40 book value (+$2) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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]
- President: Richard
- Share price: $18 (max payout per share: $6) — 4 shares issued
- Treasury: $23
- Income: +$12 (base income: +$15 — synergy bonus: +$9 — cost of ownership: -$12)
- Book value: $85 — market capitalization: $72
- Needs at least $80 book value (+$5) for target share price $22 ("double jump").
- Needs at least $72 book value (+$13) for target share price $20 ("single jump").
- Needs at least $64 book value (+$21) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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]
- 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]
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- President: Ocki
- Share price: $15 (max payout per share: $5) — 3 shares issued
- Treasury: $27
- Income: +$2 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$6)
- Book value: $56 — market capitalization: $45
- Needs at least $48 book value (+$8) for target share price $18 ("double jump").
- Needs at least $45 book value (+$11) for target share price $16 ("single jump").
- Needs at least $42 book value (+$14) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("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: Björn
- Share price: $13 (max payout per share: $4) — 7 shares issued
- Treasury: $40
- Income: +$15 (base income: +$19 — synergy bonus: +$14 — cost of ownership: -$18)
- Book value: $117 — market capitalization: $91
- Needs at least $98 book value (+$19) for target share price $15 ("double jump").
- Needs at least $91 book value (+$26) for target share price $14 ("single jump").
- Needs at least $84 book value (+$33) for target share price $12 ("single drop").
- Otherwise, target share price is $11 ("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]
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- 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]
- 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]
Private company details
- Georg:
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- Ocki:
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- Björn:
- Dirk:
- 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
- Richard:
