Rolling Stock PBM
Game: 4 (BGG PBF 1) (training) – Turn: 6 – Phase: 1 (issue shares)
- Star (Joakim) no
- Horse (Brian) issues share@$18
- Wheel (Adam) no
- Eagle (Charlie) no
- Bear (Joakim) no
- Android (Adam) issues share@$6
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Juho |
$13 |
$49 |
DSB[20] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1 |
| Joakim |
$15 |
$56 |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Brian |
$11 |
$50 |
NS[21] |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
| Charlie |
$23 |
$51 |
– |
– |
– |
*2 |
– |
– |
– |
– |
– |
– |
– |
| Adam |
$1 |
$55 |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
*3 |
|
|
|
Shares owned by bank | 5 | 2 | 1 | 2 | – | – | – | – | 1 | 0 |
|
|
|
Shares issued in total | 6 | 3 | 3 | 3 | – | – | – | – | 2 | 4 |
|
|
|
Share price | $6 | $13 | $14 | $18 | – | – | – | – | $28 | $16 |
|
|
|
Treasury | $22 | $12 | $1 | $31 | – | – | – | – | $10 | $35 |
|
|
|
Income | +$3 | +$3 | +$12 | +$8 | – | – | – | – | +$12 | +$13 |
|
|
|
Book value | $38 | $26 | $39 | $55 | – | – | – | – | $54 | $68 |
|
|
|
Market capitalization | $36 | $39 | $42 | $54 | – | – | – | – | $56 | $64 |
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:
- 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]
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$1
- Closed companies: –
Foreign investor
- Treasury: $39
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Joakim
- Share price: $28 (max payout per share: $9) — 2 shares issued
- Treasury: $10
- Income: +$12 (base income: +$10 — synergy bonus: +$3 — cost of ownership: -$1)
- Book value: $54 — market capitalization: $56
- Needs at least $62 book value (-$8) for target share price $34 ("double jump").
- Needs at least $56 book value (-$2) for target share price $31 ("single jump").
- Needs at least $52 book value (+$2) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("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]
- 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]
- President: Brian
- Share price: $18 (max payout per share: $6) — 3 shares issued
- Treasury: $31
- Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
- Book value: $55 — market capitalization: $54
- Needs at least $60 book value (-$5) for target share price $22 ("double jump").
- Needs at least $54 book value (+$1) for target share price $20 ("single jump").
- Needs at least $48 book value (+$7) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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: Adam
- Share price: $16 (max payout per share: $5) — 4 shares issued
- Treasury: $35
- Income: +$13 (base income: +$9 — synergy bonus: +$6 — cost of ownership: -$2)
- Book value: $68 — market capitalization: $64
- Needs at least $72 book value (-$4) for target share price $20 ("double jump").
- Needs at least $64 book value (+$4) for target share price $18 ("single jump").
- Needs at least $60 book value (+$8) 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]
- President: Charlie
- Share price: $14 (max payout per share: $4) — 3 shares issued
- Treasury: $1
- Income: +$12 (base income: +$9 — synergy bonus: +$6 — cost of ownership: -$3)
- Book value: $39 — market capitalization: $42
- Needs at least $45 book value (-$6) for target share price $16 ("double jump").
- Needs at least $42 book value (-$3) for target share price $15 ("single jump").
- Needs at least $39 book value (+$0) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("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]
- 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: Joakim
- Share price: $13 (max payout per share: $4) — 3 shares issued
- Treasury: $12
- Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $26 — market capitalization: $39
- Needs at least $42 book value (-$16) for target share price $15 ("double jump").
- Needs at least $39 book value (-$13) for target share price $14 ("single jump").
- Needs at least $36 book value (-$10) for target share price $12 ("single drop").
- Otherwise, target share price is $11 ("double drop").
- Companies:
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- President: Adam
- Share price: $6 (max payout per share: $2) — 6 shares issued
- Treasury: $22
- Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $38 — market capitalization: $36
- Needs at least $42 book value (-$4) for target share price $8 ("double jump").
- Needs at least $36 book value (+$2) for target share price $7 ("single jump").
- Needs at least $30 book value (+$8) for target share price $5 ("single drop").
- 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]
- Joakim: –
- Brian:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- Charlie: –
- Adam: –
