Rolling Stock PBM

Game: 4 (BGG PBF 1) (training) – Turn: 7 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Brian	$29	$60	SŽD[31]	–	–	–	–	–	–	–	–	–	–
Charlie	$17	$54	–	*1	–	*2	–	–	–	–	–	–	–
Juho	$8	$58	DSB[20] SJ[30]	–	–	–	–	–	–	–	–	–	–
Joakim	$4	$64	–	–	*1	–	*1	–	–	–	–	*1	–
Adam	$4	$84	–	–	–	–	–	–	–	–	–	–	*4
			Shares owned by bank	5	3	1	2	–	–	–	–	2	0
			Shares issued in total	6	4	3	3	–	–	–	–	3	4
			Share price	$7	$10	$15	$22	–	–	–	–	$28	$20
			Treasury	$9	$14	$22	$18	–	–	–	–	$32	$5
			Income	+$2	-$2	+$0	+$8	–	–	–	–	+$10	+$11
			Book value	$42	$16	$43	$63	–	–	–	–	$88	$64
			Market capitalization	$42	$40	$45	$66	–	–	–	–	$84	$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:
  • 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]
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]
  • FS[37] ($19–$51) +$10
    
    • +$4: SNCF[24] KK[25] SBB[26]
  • BSR[40] ($20–$54) +$10
    
    • +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
  • 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: -$3 -$3
• Closed companies: –

Foreign investor

• Treasury: $25
• Income: +$11
• Companies:
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]

Corporation details

(in share price order)

• President: Joakim
• Share price: $28 (max payout per share: $9) — 3 shares issued
• Treasury: $32
• Income: +$10 (base income: +$12 — synergy bonus: +$4 — cost of ownership: -$6)
• Book value: $88 — market capitalization: $84
• Needs at least $93 book value (-$5) for target share price $34 ("double jump").
• Needs at least $84 book value (+$4) for target share price $31 ("single jump").
• Needs at least $78 book value (+$10) for target share price $26 ("single drop").
• Otherwise, target share price is $24 ("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]
  • 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: Joakim
• Share price: $22 (max payout per share: $7) — 3 shares issued
• Treasury: $18
• Income: +$8 (base income: +$12 — synergy bonus: +$2 — cost of ownership: -$6)
• Book value: $63 — market capitalization: $66
• Needs at least $72 book value (-$9) for target share price $26 ("double jump").
• Needs at least $66 book value (-$3) for target share price $24 ("single jump").
• Needs at least $60 book value (+$3) for target share price $20 ("single drop").
• Otherwise, target share price is $18 ("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]
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]

• President: Adam
• Share price: $20 (max payout per share: $6) — 4 shares issued
• Treasury: $5
• Income: +$11 (base income: +$15 — synergy bonus: +$8 — cost of ownership: -$12)
• Book value: $64 — market capitalization: $80
• Needs at least $88 book value (-$24) for target share price $24 ("double jump").
• Needs at least $80 book value (-$16) for target share price $22 ("single jump").
• Needs at least $72 book value (-$8) 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]
  • 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: Charlie
• Share price: $15 (max payout per share: $5) — 3 shares issued
• Treasury: $22
• Income: +$0 (base income: +$6 — synergy bonus: +$3 — cost of ownership: -$9)
• 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:
  • 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: Joakim
• Share price: $10 (max payout per share: $3) — 4 shares issued
• Treasury: $14
• Income: -$2 (base income: +$1 — synergy bonus: +$0 — cost of ownership: -$3)
• Book value: $16 — market capitalization: $40
• Needs at least $44 book value (-$28) for target share price $12 ("double jump").
• Needs at least $40 book value (-$24) for target share price $11 ("single jump").
• Needs at least $36 book value (-$20) for target share price $9 ("single drop").
• Otherwise, target share price is $8 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]

• President: Charlie
• Share price: $7 (max payout per share: $2) — 6 shares issued
• Treasury: $9
• Income: +$2 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$6)
• Book value: $42 — market capitalization: $42
• Needs at least $48 book value (-$6) for target share price $9 ("double jump").
• Needs at least $42 book value (+$0) for target share price $8 ("single jump").
• Needs at least $36 book value (+$6) for target share price $6 ("single drop").
• Otherwise, target share price is $5 ("double drop").
• 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]
  • 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]

Private company details

• Brian:
  • SŽD[31] ($16–$43) +$12
    
    • +$4: PKP[23]
• Charlie: –
• Juho:
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
• Joakim: –
• Adam: –