Rolling Stock PBM

Game: 4 (BGG PBF 1) (training) – Turn: 5 – Phase: 1 (issue shares)

Overview

(players in player order)

name	cash	value	companies
Juho	$20	$40	DSB[20]	–	–	–	–	–	–	–	–	–	–
Brian	$24	$40	–	–	–	–	*1	–	–	–	–	–	–
Charlie	$13	$41	MS[17]	–	–	*1	–	–	–	–	–	–	–
Adam	$15	$44	–	*1	–	–	–	–	–	–	–	–	*2
Joakim	$6	$44	PKP[23]	–	*1	–	–	–	–	–	–	–	–
			Shares owned by bank	4	2	2	1	–	–	–	–	–	2
			Shares issued in total	5	3	3	2	–	–	–	–	–	4
			Share price	$5	$15	$11	$16	–	–	–	–	–	$12
			Treasury	$13	$22	$15	$9	–	–	–	–	–	$22
			Income	+$3	+$4	+$6	+$8	–	–	–	–	–	+$13
			Book value	$29	$43	$36	$33	–	–	–	–	–	$55
			Market capitalization	$25	$45	$33	$32	–	–	–	–	–	$48

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:
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
  • SBB[26] ($13–$33) +$6
    
    • +$2: WT[11] BD[12]
    • +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] 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]
  • FS[37] ($19–$51) +$10
    
    • +$4: SNCF[24] KK[25] SBB[26]
• Drawn but not available for auctions: –
• In the deck:           game end card
• Cost of ownership: -$1
• Closed companies: –

Foreign investor

• Treasury: $16
• Income: +$8
• Companies:
  • OL[14] ($7–$18) +$3
    
    • +$1: KME[5] AKE[6] MHE[8]
    • +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]

Corporation details

(in share price order)

• President: Brian
• Share price: $16 (max payout per share: $5) — 2 shares issued
• Treasury: $9
• Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
• Book value: $33 — market capitalization: $32
• Needs at least $36 book value (-$3) for target share price $20 ("double jump").
• Needs at least $32 book value (+$1) for target share price $18 ("single jump").
• Needs at least $30 book value (+$3) for target share price $15 ("single drop").
• Otherwise, target share price is $14 ("double drop").
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]
  • BY[13] ($7–$16) +$3
    
    • +$2: WT[11] HE[15] SX[16] KK[25] DR[29]

• President: Joakim
• Share price: $15 (max payout per share: $5) — 3 shares issued
• Treasury: $22
• Income: +$4 (base income: +$4 — synergy bonus: +$1 — cost of ownership: -$1)
• Book value: $43 — market capitalization: $45
• Needs at least $48 book value (-$5) for target share price $18 ("double jump").
• Needs at least $45 book value (-$2) for target share price $16 ("single jump").
• Needs at least $42 book value (+$1) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]
  • 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]

• President: Adam
• Share price: $12 (max payout per share: $4) — 4 shares issued
• Treasury: $22
• Income: +$13 (base income: +$9 — synergy bonus: +$6 — cost of ownership: -$2)
• Book value: $55 — market capitalization: $48
• Needs at least $52 book value (+$3) for target share price $14 ("double jump").
• Needs at least $48 book value (+$7) for target share price $13 ("single jump").
• Needs at least $44 book value (+$11) for target share price $11 ("single drop").
• Otherwise, target share price is $10 ("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]

• President: Charlie
• Share price: $11 (max payout per share: $3) — 3 shares issued
• Treasury: $15
• Income: +$6 (base income: +$6 — synergy bonus: +$3 — cost of ownership: -$3)
• Book value: $36 — market capitalization: $33
• Needs at least $36 book value (+$0) for target share price $13 ("double jump").
• Needs at least $33 book value (+$3) for target share price $12 ("single jump").
• Needs at least $30 book value (+$6) for target share price $10 ("single drop").
• Otherwise, target share price is $9 ("double drop").
• Companies:
  • 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]

• President: Adam
• Share price: $5 (max payout per share: $1) — 5 shares issued
• Treasury: $13
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $29 — market capitalization: $25
• Needs at least $30 book value (-$1) for target share price $7 ("double jump").
• Needs at least $25 book value (+$4) for target share price $6 ("single jump").
• Otherwise, target share price is $0 (bankrupt).
• Companies:
  • 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]

Private company details

• Juho:
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]
• Brian: –
• Charlie:
  • 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]
• Adam: –
• Joakim:
  • 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]