Rolling Stock PBM
Game: 4 (BGG PBF 1) (training) – Turn: 10 – Phase: 1 (issue shares)
- Star (Joakim) no.
- Wheel (Adam) issues share@$16.
- Eagle (Charlie) no.
- Horse (Joakim) issues share@$15.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Brian |
$52 |
$116 |
SŽD[31] BR[33] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Juho |
$47 |
$117 |
SJ[30] BSR[40] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Adam |
$20 |
$84 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
*4 |
| Charlie |
$30 |
$87 |
FS[37] |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Joakim |
$34 |
$105 |
– |
– |
– |
– |
*2 |
– |
– |
– |
– |
*1 |
– |
|
|
|
Shares owned by bank | – | – | 3 | 3 | – | – | – | – | 3 | 1 |
|
|
|
Shares issued in total | – | – | 4 | 5 | – | – | – | – | 4 | 5 |
|
|
|
Share price | – | – | $20 | $15 | – | – | – | – | $41 | $16 |
|
|
|
Treasury | – | – | $19 | $25 | – | – | – | – | $11 | $38 |
|
|
|
Income | – | – | -$15 | -$5 | – | – | – | – | +$7 | -$17 |
|
|
|
Book value | – | – | $67 | $36 | – | – | – | – | $150 | $97 |
|
|
|
Market capitalization | – | – | $80 | $75 | – | – | – | – | $164 | $80 |
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: -$8 -$8 -$8
- Closed companies: BSE[2] AKE[6]
Foreign investor
- Treasury: $32
- Income: +$13
- Companies:
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
Corporation details
(in share price order)
- President: Joakim
- Share price: $41 (max payout per share: $13) — 4 shares issued
- Treasury: $11
- Income: +$7 (base income: +$33 — synergy bonus: +$30 — cost of ownership: -$56)
- Book value: $150 — market capitalization: $164
- Needs at least $180 book value (-$30) for target share price $50 ("double jump").
- Needs at least $164 book value (-$14) for target share price $45 ("single jump").
- Needs at least $148 book value (+$2) for target share price $37 ("single drop").
- Otherwise, target share price is $34 ("double drop").
- Companies:
- BY[13] ($7–$16) +$3
- +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] 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]
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- 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]
- DR[29] ($15–$36) +$6
- +$2: WT[11] BD[12] BY[13] OL[14] HE[15] SX[16] MS[17] PR[19]
- +$4: DSB[20] NS[21] B[22] PKP[23] SNCF[24] KK[25] SBB[26] BSR[40] HH[48] HR[49] FRA[58]
- President: Charlie
- Share price: $20 (max payout per share: $6) — 4 shares issued
- Treasury: $19
- Income: -$15 (base income: +$10 — synergy bonus: +$7 — cost of ownership: -$32)
- Book value: $67 — market capitalization: $80
- Needs at least $88 book value (-$21) for target share price $24 ("double jump").
- Needs at least $80 book value (-$13) for target share price $22 ("single jump").
- Needs at least $72 book value (-$5) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("double drop").
- Companies:
- 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]
- 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]
- 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]
- President: Adam
- Share price: $16 (max payout per share: $5) — 5 shares issued
- Treasury: $38
- Income: -$17 (base income: +$15 — synergy bonus: +$8 — cost of ownership: -$40)
- Book value: $97 — market capitalization: $80
- Needs at least $90 book value (+$7) for target share price $20 ("double jump").
- Needs at least $80 book value (+$17) for target share price $18 ("single jump").
- Needs at least $75 book value (+$22) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("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]
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
- HE[15] ($8–$19) +$3
- +$1: BME[1] KME[5]
- +$2: BD[12] BY[13] PR[19] DR[29]
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- President: Joakim
- Share price: $15 (max payout per share: $5) — 5 shares issued
- Treasury: $25
- Income: -$5 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$8)
- Book value: $36 — market capitalization: $75
- Needs at least $80 book value (-$44) for target share price $18 ("double jump").
- Needs at least $75 book value (-$39) for target share price $16 ("single jump").
- Needs at least $70 book value (-$34) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- WT[11] ($6–$14) +$3
- +$2: BD[12] BY[13] SBB[26] DR[29]
Private company details
- Brian:
- SŽD[31] ($16–$43) +$12
- BR[33] ($17–$46) +$12
- Juho:
- SJ[30] ($15–$42) +$12
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
- Adam: –
- Charlie:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- Joakim: –
