Rolling Stock PBM
Game: 3 (full) – Turn: 8 – Phase: 6 (corporations buy companies)
- Orion buys BSR[40] from Dirk for $54.
- Bear buys SNCF[24] from the foreign investor for $30.
- Saturn buys FS[37] from Richard for $51.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Richard |
$72 |
$92 |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
| Georg |
$19 |
$75 |
– |
– |
*2 |
– |
– |
– |
– |
– |
– |
– |
– |
| Ocki |
$16 |
$71 |
BR[33] |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Björn |
$8 |
$80 |
– |
*4 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Dirk |
$60 |
$94 |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 3 | 1 | 2 | – | – | 2 | 5 | – | – | – |
|
|
|
Shares issued in total | 7 | 3 | 3 | – | – | 3 | 6 | – | – | – |
|
|
|
Share price | $18 | $28 | $22 | – | – | $34 | $20 | – | – | – |
|
|
|
Treasury | $13 | $6 | $12 | – | – | $3 | $3 | – | – | – |
|
|
|
Income | +$31 | +$24 | +$12 | – | – | +$32 | +$34 | – | – | – |
|
|
|
Book value | $121 | $79 | $66 | – | – | $94 | $134 | – | – | – |
|
|
|
Market capitalization | $126 | $84 | $66 | – | – | $102 | $120 | – | – | – |
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:
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- 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]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$3 -$3
- Closed companies: –
Foreign investor
- Treasury: $63
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Dirk
- Share price: $34 (max payout per share: $11) — 3 shares issued
- Treasury: $3
- Income: +$32 (base income: +$28 — synergy bonus: +$4 — cost of ownership: +$0)
- Book value: $94 — market capitalization: $102
- Needs at least $111 book value (-$17) for target share price $41 ("double jump").
- Needs at least $102 book value (-$8) for target share price $37 ("single jump").
- Needs at least $93 book value (+$1) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("double drop").
- Companies:
- 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
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
- President: Georg
- Share price: $28 (max payout per share: $9) — 3 shares issued
- Treasury: $6
- Income: +$24 (base income: +$18 — synergy bonus: +$12 — cost of ownership: -$6)
- Book value: $79 — market capitalization: $84
- Needs at least $93 book value (-$14) for target share price $34 ("double jump").
- Needs at least $84 book value (-$5) for target share price $31 ("single jump").
- Needs at least $78 book value (+$1) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("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]
- 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]
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- President: Ocki
- Share price: $22 (max payout per share: $7) — 3 shares issued
- Treasury: $12
- Income: +$12 (base income: +$12 — synergy bonus: +$6 — cost of ownership: -$6)
- Book value: $66 — market capitalization: $66
- Needs at least $72 book value (-$6) for target share price $26 ("double jump").
- Needs at least $66 book value (+$0) for target share price $24 ("single jump").
- Needs at least $60 book value (+$6) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- President: Richard
- Share price: $20 (max payout per share: $6) — 6 shares issued
- Treasury: $3
- Income: +$34 (base income: +$37 — synergy bonus: +$9 — cost of ownership: -$12)
- Book value: $134 — market capitalization: $120
- Needs at least $132 book value (+$2) for target share price $24 ("double jump").
- Needs at least $120 book value (+$14) for target share price $22 ("single jump").
- Needs at least $108 book value (+$26) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("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]
- RENFE[32] ($16–$45) +$12
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- President: Björn
- Share price: $18 (max payout per share: $6) — 7 shares issued
- Treasury: $13
- Income: +$31 (base income: +$31 — synergy bonus: +$18 — cost of ownership: -$18)
- Book value: $121 — market capitalization: $126
- Needs at least $140 book value (-$19) for target share price $22 ("double jump").
- Needs at least $126 book value (-$5) for target share price $20 ("single jump").
- Needs at least $112 book value (+$9) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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]
- SŽD[31] ($16–$43) +$12
Private company details
- Richard: –
- Georg: –
- Ocki:
- Björn: –
- Dirk: –
