Rolling Stock PBM
Game: 3 (full) – Turn: 9 – Phase: 2 (form corporations)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Richard |
$72 |
$96 |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
| Georg |
$31 |
$87 |
– |
– |
*2 |
– |
– |
– |
– |
– |
– |
– |
– |
| Ocki |
$28 |
$83 |
BR[33] |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Björn |
$20 |
$100 |
– |
*4 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Dirk |
$60 |
$97 |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 3 | 2 | 3 | – | – | 3 | 5 | – | – | – |
|
|
|
Shares issued in total | 7 | 4 | 4 | – | – | 4 | 6 | – | – | – |
|
|
|
Share price | $20 | $28 | $22 | – | – | $37 | $24 | – | – | – |
|
|
|
Treasury | $23 | $40 | $46 | – | – | $72 | $37 | – | – | – |
|
|
|
Income | +$31 | +$24 | +$12 | – | – | +$32 | +$34 | – | – | – |
|
|
|
Book value | $131 | $113 | $100 | – | – | $163 | $168 | – | – | – |
|
|
|
Market capitalization | $140 | $112 | $88 | – | – | $148 | $144 | – | – | – |
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: $68
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Dirk
- Share price: $37 (max payout per share: $12) — 4 shares issued
- Treasury: $72
- Income: +$32 (base income: +$28 — synergy bonus: +$4 — cost of ownership: +$0)
- Book value: $163 — market capitalization: $148
- Needs at least $164 book value (-$1) for target share price $45 ("double jump").
- Needs at least $148 book value (+$15) for target share price $41 ("single jump").
- Needs at least $136 book value (+$27) for target share price $34 ("single drop").
- Otherwise, target share price is $31 ("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) — 4 shares issued
- Treasury: $40
- Income: +$24 (base income: +$18 — synergy bonus: +$12 — cost of ownership: -$6)
- Book value: $113 — market capitalization: $112
- Needs at least $124 book value (-$11) for target share price $34 ("double jump").
- Needs at least $112 book value (+$1) for target share price $31 ("single jump").
- Needs at least $104 book value (+$9) 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: Richard
- Share price: $24 (max payout per share: $8) — 6 shares issued
- Treasury: $37
- Income: +$34 (base income: +$37 — synergy bonus: +$9 — cost of ownership: -$12)
- Book value: $168 — market capitalization: $144
- Needs at least $156 book value (+$12) for target share price $28 ("double jump").
- Needs at least $144 book value (+$24) for target share price $26 ("single jump").
- Needs at least $132 book value (+$36) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("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: Ocki
- Share price: $22 (max payout per share: $7) — 4 shares issued
- Treasury: $46
- Income: +$12 (base income: +$12 — synergy bonus: +$6 — cost of ownership: -$6)
- Book value: $100 — market capitalization: $88
- Needs at least $96 book value (+$4) for target share price $26 ("double jump").
- Needs at least $88 book value (+$12) for target share price $24 ("single jump").
- Needs at least $80 book value (+$20) 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: Björn
- Share price: $20 (max payout per share: $6) — 7 shares issued
- Treasury: $23
- Income: +$31 (base income: +$31 — synergy bonus: +$18 — cost of ownership: -$18)
- Book value: $131 — market capitalization: $140
- Needs at least $154 book value (-$23) for target share price $24 ("double jump").
- Needs at least $140 book value (-$9) for target share price $22 ("single jump").
- Needs at least $126 book value (+$5) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("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: –
