[BidClub_]
Yet Another Value Podcast · · 46 分钟

Windward 的 Marc Chalfin:Turtle Beach($TBCH)投资论点

Andrew WalkerMarc Chalfin

YouTube
TL;DR
  • Windward 的 Marc Chalfin 认为,Turtle Beach(TBC)是游戏外设市场的龙头,却被市场按结构性衰退企业定价。 公司在耳机和手柄两个主机市场的份额都约为40%,耳机累计销量超过8000万台,EBITDA 利润率处于高十几位数水平;但当前股价对应披露 EBITDA 仅约5.5倍,按 Chalfin 的测算,现金调整前自由现金流收益率超过20%。

  • 这套投资逻辑的关键在于即将发生、规模异常大的回购,而不只是等待估值倍数扩张。 若剔除一季度营运资本流入的影响,Chalfin预计杠杆率将低于0.5倍;按2倍杠杆计算,公司约有1.5亿美元回购能力,而当前市值约为2.85亿至3亿美元。如果回购规模低于当前市值的四分之一,他会感到“震惊”,并认为 Turtle Beach 可能注销25%至35%的股份。

  • PDP 的收购将 Turtle Beach 从一家耳机公司转变为更综合的主机外设平台。 Chalfin 估计,Turtle Beach 老业务可释放2000万至3000万美元的自助改善空间,PDP 可贡献约2000万美元,协同效应约1500万美元;在不考虑关税压力的情况下,正常化 EBITDA 约为8000万美元。PDP 还带来了稀缺的 Nintendo 授权,既能支持手柄业务,也能让新一代 Switch 发布前后推出获得交叉授权的 Turtle Beach 产品。

  • GTA 6、Nintendo Switch 发布以及被推迟的 COVID 后换机周期,构成几项相互独立的需求催化剂。 Chalfin 认为,行业正站在一个持续3至4年的换机潮“临门一脚”(one-yard line)上,而 GTA 6 应会刺激主机耳机需求。Andrew Walker 反驳称,Nintendo 的休闲玩家可能不需要那么多耳机;Chalfin 则收窄了表述,称 Switch 是 PDP 的重大催化剂,也会为 Turtle Beach 老业务带来顺风,但催化作用不及 GTA 6。

  • 关税是近期基本面的首要风险,但公司指引可能已经采用了偏保守的假设。 在此前几轮关税上调后,Turtle Beach 已将大量生产从中国转移至越南及其他地区;当前指引则计入全部关税负担,且没有假设提价能够抵消影响。Chalfin 同时认为,如果消费者支出走弱,游戏仍是相对低成本的娱乐方式。

  • 此前的投资失误,是 Winward 当前承销逻辑的核心背景。 Winward 在2022年因过度聚焦 Donerail 的激进投资事件、却错过主机短缺、软件发布缺位、COVID 需求前置,以及零售商将库存从约15周砍至7周,在 Turtle Beach 上亏损770个基点。Chalfin 认为,当前的不同之处在于:管理层已经更换,PDP 整合执行成果已兑现,杠杆更低、EBITDA 更高、流通股更少,董事会也围绕资本配置形成一致。

  • Chalfin 设想的终局是先回购,在估值修复至更健康水平后再做增厚型小并购,最终出售给战略买家或私募股权。 他的“Grand Slam”情景认为,如果股份大幅减少、游戏行业催化剂兑现、2026年 EBITDA 接近1亿美元,且买家愿意支付约10倍估值,股价可升至50美元以上。最明确的失败条件同样直白:“如果他们不回购股票,我会非常恼火。”(“If they don’t buy back stock, I’m going to be pretty furious.”)

摘要 · 为研究而整理的核心内容

1. Turtle Beach 兼具品类龙头地位与困境式估值

  • Chalfin 将 Turtle Beach 定义为约110亿美元游戏外设市场的龙头,该市场增速处于中个位数。Turtle Beach 连续约15年保持游戏耳机销量第一,耳机累计销量超过8000万台;在完成 PDP 收购后,公司在耳机和手柄两个主机品类的份额都约为40%。

  • 需求主要来自3个周期性来源:新主机发布、《Call of Duty》或 GTA 6 等重磅软件上线,以及3至4年后的换新。全球玩家数量增速超过3%、持续的份额提升和高十几位数 EBITDA 利润率,共同支撑 Chalfin 的判断:这不是一家“融化中的冰块”式企业。

  • 与上述特征相对应的估值反而是异常项:公司披露 EBITDA 的估值约为5.5倍,而 Logitech、Corsair 等公司的估值处于低两位数倍数。Craig-Hallum 刚启动覆盖并给出23美元目标价,但 Chalfin 认为,Turtle Beach 是一家关注度低、流动性差的小中盘股,其真实经营质地被营运资本和关税因素掩盖。

  • 当前资产负债表暂时反映了关税前的备货以及节日旺季的季节性库存增加。Chalfin 预计,一季度应收账款集中回款将把杠杆率压低至0.5倍以下;如果将杠杆上限放到2倍,公司相对约2.85亿至3亿美元市值可释放约1.5亿美元回购能力。

2. Winward 痛苦的2022年失误如今成为投资逻辑的一部分

  • Winward 在2022年股价约16美元时首次投资,此前 Donerail 的 Will Wyatt 曾公开以约36美元竞购公司并发起代理权争夺。Chalfin 当时认为,前 CEO Jürgen Stark 和长期盘踞的董事会正推动具有稀释性的、追求收入规模的并购,同时容忍过高的销售、营销和研发支出,并给予管理层过于慷慨的薪酬。

  • Chalfin 的自我检讨异常具体:Winward 把注意力集中在事件驱动上时,基本面预期却在持续恶化。COVID 提前透支了需求;芯片短缺限制了 Xbox 和 PlayStation 的供给;大型软件开发暂停;零售商则将库存从约15周降至7周,导致 sell-in 下降约50%,尽管 sell-through 仅下降7%至8%。

  • EBITDA 大幅转负,Turtle Beach 持续积累库存,管理层也拒绝向 Donerail 提供和解协议中约定的董事席位。受税损卖出影响,股价一度逼近6美元,令 Winward 亏损770个基点,接近该基金当年全部总毛损失的2倍。“这并不是 Winward 一个愉快的首年。”

  • Donerail 最终取得控制权,Stark 离任,销售负责人 Cris Keirn 出任 CEO。Chalfin 认为,这支团队此后执行得“极其出色”,使得今天的投资逻辑不再主要依赖激进投资者的截止日期,而更多依赖经营改善和资本配置。

3. PDP 带来多元化、协同效应与 Nintendo 渠道

  • Turtle Beach 于去年3月收购 PDP,在耳机业务基础上增加了手柄和模拟器产品。Chalfin 估计,按计入协同效应后的备考 EBITDA 计算,收购价格约为3.5倍,甚至可能更低;这笔交易也将 Turtle Beach 从单一产品公司转变为更综合的主机外设供应商。

  • 他的核心测算桥梁是:Turtle Beach 老业务内部有2000万至3000万美元潜在 EBITDA 改善空间,PDP 老业务贡献约2000万美元,协同效应约1500万美元。三者合计意味着,在指引中已嵌入的关税逆风出现前,正常化 EBITDA 可接近8000万美元。

  • Chalfin 通常不相信收入协同,但 PDP 持有的 Nintendo 授权是例外,因为拥有这类授权的公司极少。他表示,自己认为上一代 Switch 全球销量约为1.5亿台;PDP 应能从其后继产品中受益,而 Turtle Beach 现在也可以将产品交叉授权至此前老业务无法进入的生态体系。

4. 市占率与利润率回应商品化质疑

  • Walker 最尖锐的质疑是,游戏耳机看起来像一种商品:Amazon 上有约20美元的中国仿制品,而 Logitech 和 Turtle Beach 的高端产品售价可达数百美元。他问道,一项受资本成本约束的硬件业务,为什么应获得高于6至7倍 EBITDA 的估值?

  • Chalfin 的回应建立在已被市场验证的经营数据上:一家商品化供应商不可能长期维持约40%的份额、高十几位数 EBITDA 利润率、连续多年的份额提升,以及超过10年的耳机品类第一地位。他还提到数百项专利、规模效应,以及与主机制造商之间持久的合作关系。

  • 他拒绝简单照搬 Logitech 的估值倍数来为 Turtle Beach 辩护。大型基金把 Logitech 当作流动性较好的游戏周期代理标的,可能推高其估值;Chalfin 更偏好 Turtle Beach,是因为 GTA 6 今年发生在主机游戏周期,而不是 PC 游戏周期,Nintendo 发布也同样利好主机敞口。

  • Chalfin 表示,该品类历史上的并购估值倍数通常不低于收入的约2倍。更重要的是,他偏好的估值驱动因素是自助改善:“市场要么给我们8至10倍估值,要么我们每年拿自由现金流回购股票。”(“Either the market’s going to reward us at eight to ten times, or we’re going to take our free cash flow every year and buy back stock.”)

5. 关税压制、但不会抹去游戏周期催化剂

  • Chalfin 认为,管理层在关税问题上可能“略微压低了预期”。在此前几轮关税上调后,Turtle Beach 已将大量产能从中国转移至越南及其他地区,但公司指引仍假设承受全部关税逆风,也没有计入提价带来的任何抵消收益。

  • 消费者走弱仍会打击可选硬件需求,但 Chalfin 认为游戏是一种低成本娱乐方式。他还将换机需求视为额外缓冲:行业联系人称,行业已站在 COVID 后换机周期的“临门一脚”(one-yard line)上,但这一轮换机潮尚未真正到来。

  • Walker 很容易接受 GTA 6 是耳机业务的重大催化剂,但对 Switch 逻辑提出质疑:Nintendo 用户偏休闲,而 Turtle Beach 官网重点展示的仍是 Xbox 和 PlayStation。Chalfin 没有回避,而是收窄了表述:Switch 对 PDP 是“重大顺风”,对 Turtle Beach 老业务也是顺风,但他并没有说其催化作用能与 GTA 6 相当。

  • 管理层的长期目标是收入增长超过10%,调整后 EBITDA 利润率处于中高十几位数水平。Chalfin 只按中高个位数的有机增长进行承销;在高十几位数利润率的配合下,他认为这一经营画像应至少对应10%的自由现金流收益率,即使不计回购增厚,股价也有翻倍空间。

6. 回购既是催化剂,也是投资逻辑的失败测试

  • 上一次要约回购没有进一步提高价格,是因为公司认为当时已经给出了其能够接受的最高溢价:Turtle Beach 最高报价约为15美元,同时宣布一笔将 EBITDA 从约3000万美元翻倍至6000万美元的交易,股价随后升至18美元。押注更高要约价的事件驱动投资者被困在流动性差的股票中,之后几年一直在退出。

  • PDP 公布时,公司仍计划回购超过20%的股份,尽管当时杠杆率高于1倍,并背负一笔 SOFR 加7.25%的 Blue Torch 定期贷款。由于限制性契约和贷款提前偿还罚金压缩了可用额度,回购后来放缓。随着 Chalfin 指出的交易周年日3月14日已经过去,PDP 执行风险下降,加上一季度现金流入,他预计公司将再融资至限制更少的融资工具,并称回购窗口“就在现在”。

  • Chalfin 偏好的情景是,公司在未来一至两周提前发布业绩,同时宣布大规模要约回购。若仅按每日成交量25%的限制进行公开市场回购,在股价17至18美元时可能只能注销约1200万美元股票;而若以16至17美元左右发起要约回购,则可能吸引寻求流动性的基金卖出,回购约300万股。“如果他们在回购股票,流动性差反而会成为你的朋友。”

  • 长期来看,Chalfin 设想公司在当前估值水平继续回购;待 Turtle Beach 估值接近7倍后,再以协同效应计入后的 EBITDA 约4至5倍收购一家小型标的;随后 EBITDA 超过1亿美元,最终出售公司。Corsair 约80%的业务集中于 PC,与 Turtle Beach 约80%的主机敞口形成反向互补;Logitech 账上现金接近20亿美元,私募股权买家潜在出价可超过25美元。但近期测试标准更简单:如果没有回购,Winward 的看多程度将“大幅下降”。

完整逐字稿
Andrew Walker

With me today, I'm happy to have one of the fastest repeat appearances in podcast history, fresh off the smashing success of the Groupon podcast. I'll refer people to that podcast and the stock price for all the background there. Anyway, Marc from Winward Capital, how's it going?

Marc Chalfin

Great. Thanks for having me on again. I appreciate it. Good to see you. The one thing I'd say about Groupon is that we actually think it's an easier buy up here than it was when we pitched it. We're very excited, and it's actually a bit shocking that short interest has climbed versus where it was going into the print. We get two-day-lag data, and it's eye-popping that it continues to grow. It's been a screamer, but that's not what we're talking about today.

Andrew Walker

Before we get to what we are talking about today, I'll start this podcast the way I do every podcast: a disclaimer to remind everyone that nothing on this podcast is investing advice. Please consult a financial adviser, do your own work, and all that sort of jazz.

Marc, with all that out of the way, the company we're going to be talking about today is Turtle Beach. The company used to trade under HEAR when I first looked at it, which was a great ticker. Now it trades under TBC, but I'll pause there and turn it over to you. What is Turtle Beach, and why are they so interesting?

Marc Chalfin

Great. Thank you for that. We have quite a long history with Turtle, going back 3 years or so, and we'll get into that in a few minutes. At a high level, they are the market leader in gaming peripherals. It's a pretty attractive market—an $11 billion market growing at mid-single digits. They have the number-one market share for gaming headsets, and they've entered the controllers market through a very creative acquisition of PDP.

In both markets, they're at about 40% market share for console gaming. Think Xbox, PlayStation, and now the upcoming Nintendo Switch, which we're very excited about. We'll get to that in a minute. We think this is a very attractive market, with global gamers growing 3% plus and the overall market growing mid- to high-single digits. These guys have consistently taken share.

An interesting statistic is that they're the best-selling headset brand for the last 15 years and have sold over 80 million headsets. That gives you a little flavor for what they do. It's an underfollowed small- to mid-cap stock that does not have a tremendous amount of coverage. Interestingly enough, Craig-Hallum initiated coverage yesterday with a $23 price target, but it's not a very well-covered stock and doesn't trade a ton.

There's a very large disconnect between the multiples at which this company trades and some of its peers, like Logitech or Corsair. Why we're so interested in Turtle, and why we think the inflection is now, is multifold. Number one, it's extremely cheap. On stated numbers, it looks like it's trading around 5.5 times EBITDA, but the balance sheet doesn't fully reflect what's going on.

Number one, they pre-bought some inventory to get ahead of tariffs. Number two, you have to understand the working-capital flows. Much like with Groupon, they have to build inventory for the holidays, and then you have a big receivables flush coming in during Q1. Pro forma for the Q1 paydown, this thing is extraordinarily underlevered relative to where we think they should be comfortable.

What's super attractive from just a capital-structure perspective is that we believe this company could be 2 turns levered. If you look at what needs to happen to get to 2 turns of leverage on their guidance—which we think is fairly conservative this year and assumes significant tariff headwinds—we think there's $150 million of powder. That's a real eye-popping number when you look at a market cap of around $285 million.

That is a good segue into understanding the history and what's transpired. Perhaps I can walk you through what's gone on for the last 3 years, where we're at now, and the catalyst path here.

Andrew Walker

No, look, I think you should dive into it. I normally start off with, “Why is this the opportunity now?” but I think you effectively laid it out there. I know there's a somewhat storied, somewhat tortured corporate history here, so why don't you just dive into that?

Marc Chalfin

The answer to your question, and then we'll come full circle, is that we think there's a massive buyback and capital-allocation event in the imminent future, coupled with significant fundamental inflection because of self-help and industry tailwinds, such as the Nintendo Switch and some really attractive game releases coming—namely GTA 6, probably the best game release we've seen in the last decade.

Going back to the history, we got involved in this stock around these levels, at about $16, actually slightly higher, going back to 2022, when a current board member, Will Wyatt from Donerail, made a public bid to buy the company for about $36. Why we were interested is that, when we did the work on the company, we thought that under the prior management, Jürgen Stark and a very closely held board of cronies, he was making dilutive acquisitions to drive revenue at the expense of EBITDA. We thought he was enriching himself and paying himself very handsomely. We thought there was a nice opportunity to improve EBITDA margins and felt like the upside case made a lot of sense.

What we got wrong at the time—and this is something we learned from—was that the market was in a difficult place, and many companies were undergoing significant negative earnings-revision cycles. We spent a lot of time focused on the event angle and less on the fundamentals, which had some really idiosyncratic things that, looking back, were probably easier to see but at the time really escaped us.

What happened is that you had this very vocal activist who made a public bid and launched a proxy contest. Two days before they were set to go to ISS and Glass Lewis, they reached a settlement agreement, which effectively said that if the company was still a public entity within 120 days, Donerail would gain control, effectively through control of the governance committee, and would get control of the company. We thought that was a very attractive outcome.

What unfortunately went awry was that, in the hangover from all the supply-chain shocks during COVID, there was an inability to secure chips, which therefore created a real dearth of supply of Xboxes and PlayStations. Just for the viewers to understand, the real drivers of demand for buying peripheral equipment are, first, buying a new console; second, new software being released, whether it's Call of Duty, GTA 6, or Fortnite; or just replacement demand. These things generally have 3- to 4-year cycles in terms of replacement demand.

You were coming off, obviously, a massive bolus of demand during COVID, so there was some pull-forward. What really hit us at that time was a lack of inventory of consoles. There was really no software being put out because, much like you're seeing in movie studios, during COVID you saw a several-year hiatus in real development.

Where we really got caught off guard was that retailers had about 15 weeks of inventory, and they cut their inventories from about 15 weeks to 7 weeks. It was a really damaging time for Turtle because they had inventory building on their balance sheet. Sell-in got cut by about 50%, despite sell-through really only being down 7% to 8%. EBITDA flips extremely negative.

What exacerbated the situation was that, despite having a legal settlement agreement to take control of the board, Jürgen and his team decided they weren't going to give Donerail the board seat. It became a drawn-out battle. Then it became a tax-loss-selling candidate, with the stock close to $6. It wasn't a fun maiden year for Winward. That was the year we launched, and this was our biggest loser of all time. We lost 770 basis points on the position in 2022, and it was actually almost 200% of our gross loss that year.

That being said, we're still here fighting and really love the position. I think Will and his team have done a great job. Obviously, they've now gained control of the company. Jürgen's gone. They promoted the head of sales, Cris Keirn, to be CEO, and since then they've really executed phenomenally.

These guys announced a very accretive acquisition of PDP in March of last year. Synergies have gone higher. It looks like they’ve done this at 3.5 times pro forma EBITDA for synergies, if not lower, because there’s a very interesting topline synergy here. We’re generally not topline-synergy folks, but what they acquired in PDP—in addition to the scale of now, instead of being a 1-product company, now having scale in both controllers as well as headsets and simulators—they also got control of this very valuable Nintendo license.

There are very few companies that have a license to operate with Nintendo. With the Nintendo Switch—and there are rumors that tomorrow there’s going to be a pretty big announcement on Nintendo Switch—I think 150 million global units were sold under the last Nintendo Switch, and we think this is going to be a very big driver for them. They now not only have the tailwind on the legacy PDP business, but also the ability to cross-license with Turtle Beach. So, we think that this is a huge driver for them.

Net-net, this PDP acquisition is extremely accretive. What was really interesting is they already had a very attractive self-help opportunity within core Turtle because of the issues I referred to earlier with Jürgen: elevated sales and marketing, elevated R&D. We felt that core legacy Turtle had a $20 million to $30 million EBITDA bump from the self-help, plus, call it, $20 million of legacy PDP EBITDA, plus $15 million of synergies. All of that gets you to a normalized number of about $80 million of EBITDA, which is where we think they would have shaken out if it weren’t for some of the tariff headwinds to which they guided.

Despite guiding to tariff headwinds, they still guided ahead of the Street on their last earnings call. But what’s really interesting is that when they announced PDP, despite having a very unattractive term loan in terms of rate with Blue Torch that was SOFR plus 7.25%, being levered 1-plus times at the time, and having TTM EBITDA of $11 million versus TTM EBITDA of $60 million, they still were going to buy back more than 20% of the company in a tender. Now, think about that for a second.

The stock is below $15 now. EBITDA is up significantly. Forward EBITDA is up significantly. Leverage, now pro forma for the cash coming in for Q1, is going to be sub-half a turn. We think that the company has been waiting for this timing to be in a position to use its excess powder and do a massive buyback, which we think happens eventually. So, you’ve got a buyback coming, a beat and raise, we think, off of a very conservative bar pro forma for tariffs, and I think there’s a lot of upside from GTA 6 and Nintendo Switch.

Granted, this is a little more back-half-weighted story, but we think that’s significantly embedded in where the stock is trading, given it’s trading at a 20-plus-percent pre-cash free cash flow yield. I don’t know about you, but I don’t come across a lot of companies that have 40% market share, high-teen margins, and are growing high single digits that trade at a 20% free cash flow yield. They’re about to buy back 25% to 35% of the company. Maybe I’ll pause there. I know that was a lot.

Andrew Walker

That’s a great history, and I remember the event very well. Let me ask a few questions. Turtle Beach, right? If you know Turtle Beach, you probably know them through the headsets, as you mentioned. They bought PDP, and they make gaming headsets for Xbox, PlayStation, and Nintendo.

Let me start with the first question. I think when I looked at this—when Donerail put out that deal, it was at a big multiple, and a lot of you were saying, “Hey, there’s a lot of low-hanging fruit at this company if somebody takes over.” I guess the thing I’ve always struggled with is Turtle Beach. I look at it and say, “Isn’t this the most commoditized of commodity businesses?”

I go online and put in “gaming headset,” and I get as low as a $20 knockoff gaming headset on Amazon that’s effectively Amazon Basics, drop-shipped from China. On the high end, there are Logitech and Turtle Beach headsets that are going for hundreds and hundreds of dollars. So, I look at it and wonder, isn’t this just an extremely commoditized, what I call a cost-of-capital business? Why shouldn’t this trade for a low EBITDA or free cash flow multiple? Shouldn’t it trade pretty low because it’s a cost-of-capital business?

The other thing I’d say is that they bought PDP—I think pre-synergies it was about 9 times EBITDA, and post-synergies less than 5 times EBITDA. Post-synergies is a really good, really low number; pre-synergies is actually a decent multiple. But I look at those and say, should this business really deserve more than 6 or 7 times EBITDA?

Marc Chalfin

Look, I think the numbers tell a different story. These guys have 40% market share, high-teen EBITDA margins, and have consistently taken share over the last couple of years. They’ve been the number-one-selling brand for the last 12-plus years. If it were such a commoditized business, margins would be going the wrong way, not up. I also think they wouldn’t be continuing to take share.

They also have hundreds upon hundreds of patents, very strong relationships with the console OEMs, and scale. I think they continue to prove it out year in and year out: they continue to grow, take share, and grow their margins. So, I think the numbers tell a little bit of their own story.

Andrew Walker

That’s a perfect answer. Let me go to the other side. That’s the low side of the commodity argument. Turtle Beach isn’t shy about it. You mentioned Logitech, Corsair, and, I don’t know, GN. I can’t claim to be an expert on any of these companies, but they put it in their decks, right?

They say, “Hey, Logitech—you can go look it up—trades at 11 times.” Logitech does have other businesses besides gaming, and Corsair and GN trade at kind of low-double-digit EBITDA multiples. Turtle Beach will say, “Hey, we’re sitting over here trading at 5 to 6 times. All of our peers are trading for double.”

The EBITDA margins and the financial profiles look very similar. I realize I’m preaching to the choir here, but do you think these guys should trade for a Logitech or Corsair multiple? What’s holding them back? Why aren’t they trading at it? What’s the difference?

Marc Chalfin

I wouldn’t. We’re value guys. The way we value stocks, we value them based on what we think their appropriate multiple is, not necessarily based on whether a comp is trading at an outlandish multiple. I’m not going to ascribe Turtle Beach an 18-times multiple, and I don’t think Logitech should trade at 18 times either.

I think Logitech is a vehicle for larger funds to play the gaming cycle. You can’t own Turtle Beach, or enough of Turtle Beach, so these huge funds buy Logitech and push the multiple up. By the way, I would argue that I’d rather own Turtle Beach than Logitech because GTA 6 isn’t being released on the PC cycle this year. It’s being released in the console gaming cycle, so that is a very big driver.

Obviously, Nintendo Switch is a very big driver as well. I’d prefer to own someone levered to the gaming console cycle versus the PC cycle, which is what you get in Logitech, number one. I would also say that if you look historically at M&A multiples, generally these businesses have traded at no less than 2 times revenue. There have been several examples of that over the last bunch of years.

I think the evidence points to the fact that they’re extremely undervalued. More importantly, I think a really important tenet for us at Winward is capital allocation and shrinking shares when you’re trading below your intrinsic value. Legendary activist manager Jeff Karp at Tontine had a strategy of buying every share until there was 1 share left. That’s what we believe in as well, and hopefully we’re that last share that we own.

We think that this board gets it. We’re very confident that they do, and that they’re going to continue to say, “Look, either the market’s going to reward us at 8 to 10 times, or we’re going to take our free cash flow every year and buy back stock until we trade there.” We also feel very comfortable and aligned with management and the board that they’re not going to do some stupid dilutive acquisition, and they understand those execution risks.

With their stock trading, on our math, closer to 3.5 times pro forma EBITDA, with free cash flow going toward buybacks, we think they’re going to buy back every share they can. Now, if the stock goes to 7 times EBITDA, this becomes a little more of a nuanced discussion with the board: “Hey, look, we could drive scale synergies through a deal, and maybe we could buy something creatively at that multiple.” I’m game for that. But at these levels, I think they’re going to buy back and hoover up as much stock as they can. I think we’ll start to see that very shortly.

Andrew Walker

I love your take on everything. Obviously, those guys are legends, but I love it because most of my companies, I like to have some form of buyback. I’m like, “Oh, they’re going to buy back shares, and we’re going to find out what happens when you buy back the last share.” That old joke.

Every company where I thought I’d get to the point that they bought back the last share has run into a train wreck of some form, and inevitably the management team stops buying back shares.

Marc Chalfin

Let me actually start there. Look, it is not lost on me. I think when they do the PDP deal, they say they're going to do a big tender offer. Importantly, they say alongside the tender offer—if I remember the call correctly—that directors and insiders are not going to participate in the tender. I believe they did some pretty nice share repurchases, but they didn't call the tender off. The stock ripped through the high end of the tender.

Andrew Walker

Oh, okay. The stock went to $18, and the high end of the tender was $15.

Marc Chalfin

And I think that's actually a great point, because let me provide some color to the audience. That actually was a lot of brain damage for us, because what happened is they announced this tender, and they studied all these tenders, and they said, "This is the highest premium we've ever seen." They got all these bankers to look at it: "This is the highest premium that we felt comfortable doing." It was like a 25% premium, but they announced a tender on the same call that they announced an accretive deal that doubled their EBITDA, from $30 million to $60 million. Nobody's going to give you stock.

What happened is you got a bunch of event people piling into a fairly illiquid stock, thinking they were going to raise the tender. They didn't raise the tender, and now you've got—and I'm sure you're familiar with the event crowd—these event people stuck in a stock they don't necessarily want to be in. They thought they were doing an arbitrage on the tender and now had to drip out of the stock over the last bunch of years. That's part of the brain damage as to why the stock only really first recovered into the high teens in Q1.

Then, obviously, we get hit with all the tariff stuff, which I'm sure you're going to segue to at some point as well. The stock was $19 literally a month ago. So we think that they're very comfortable.

Andrew Walker

I've got a lot of stocks that were $19 a month ago and aren't $19 a month later, but they're probably not going to buy back a third of their company. Let's start with tariffs. You pitch a headset company, and the first question everybody's going to ask is, "Hey, all the headsets are coming from China."

Marc Chalfin

Say again. That's not accurate.

Andrew Walker

I mean all the headsets are coming from overseas. Tariffs, right? Whether the headsets are produced here, all the parts are subject to tariffs. That's all anybody's going to talk about.

Why don't we address that? I think they talked about it on the Q4 call, which was only a couple of weeks ago. They said it's factored into the guidance, but why don't we just talk about tariffs?

Marc Chalfin

Yeah, look, you could also go back to the ICR commentary. I think they're sandbagging a little bit on the tariff stuff. If you listen to what they said at ICR, they've moved a lot. Under the prior tariff headwinds from 4 or 5 years ago, whenever it was, they moved a lot of their manufacturing outside of China and to Vietnam and other locations.

Number 2, they are guiding for the full headwind of tariffs but not giving themselves any credit for pricing, which we think gives them quite a bit of opportunity to raise prices. Number 3, we think that in an environment where we might be going into a softer consumer environment—we've obviously seen a lot of signs of that—gaming is a low-cost way to entertain.

The last thing I would add, which we like—multiple ways to win—is that there is this kind of impending tailwind of a replacement cycle from COVID that we haven't seen yet. We've talked to countless industry people and experts who are saying that we're literally at the 1-yard line of starting to see this bolus of replacement coming from COVID, which the industry has not seen yet. So we think there are a lot of offsetting factors against some of the headwind from tariffs and, obviously, in addition, all the tailwinds in the industry from Switch and GTA 6.

Andrew Walker

Let's talk about the tailwinds. GTA 6—I'm here for that. I'd be shocked if it wasn't by far the biggest gaming launch of all time. It's going to be a blockbuster. Why do people buy headsets? Because they're about to drop 100 hours into GTA 6. They're going to play online. They want to talk clearly with their friends. I 100% believe it.

Nintendo Switch—the company thinks it's a tailwind. I just want to push back on that a little bit. When I think Nintendo Switch, I have one. I love playing Mario Party. I don't need a headset for it. Everything's online. When I think headsets, you think intense gaming. The battle royale cycle was a big driver for these guys in 2018. You think intense gaming, you think firefights. The Nintendo Switch is more casual.

Now, they do have, as you mentioned, headsets for the Nintendo Switch. They've got the license for that. But when I go to their website, everything is pointing me to Xbox. Everything is pointing me to PlayStation. Switch, not so much. I don't doubt that they're going to see a little bump from headsets, but maybe it's just because I'm old and I very rarely play video games.

Marc Chalfin

It's a good point. So, first off, Switch is a very big component for PDP. If we break it down, Nintendo is a very big component of overall PDP, so for sure it's a massive tailwind to PDP. For legacy Turtle Beach, they had no license with Nintendo. So now, being able to leverage a license with Nintendo into a massive console launch, it certainly is going to be a tailwind to the company.

I'm not arguing that Switch is as big as GTA 6. That's not what I'm saying. I'm saying that a console launch of this magnitude will be a tailwind to the company, and they are not guiding for that benefit to be a tailwind to legacy core Turtle Beach.

Andrew Walker

Makes sense. Let's talk about the share repurchases real quick. As you said, the company has a big working-capital buildup. Hopefully, this year you get the double combo of working-capital release plus revenue growth and earnings growth, which leads to a huge inflow of cash, and they can buy back a ton of shares.

Q4 was kind of their lowest amount of share repurchases since the PDP merger had gone through. Obviously, there were the tailwinds, but I look at that and say, "Are these guys really going to—are we going to get the big capital-allocation tailwind, or are they going to look around and say, 'Hey, maybe we do another acquisition'?" I always worry because, as I said, I always think I'm going to be the last share outstanding, and the company lets me down and doesn't buy until there's nothing left.

Marc Chalfin

Yeah, that's why you have to be in the weeds to understand what's going on. We think that they were pretty close to tapped out given the covenants as they relate to the Blue Torch term loan. We think that there was not a lot of capacity left to be able to buy back stock.

If you read the covenants there, there was a pretty significant prepayment penalty if they tried to pay off that pretty egregious term loan at SOFR plus 7.25% until the anniversary—March 14, I think it was. So you're really in inning 1 of these guys being able to refinance that facility and move on to something more flexible, with much more attractive terms, and go forward.

They had execution risk on PDP when they were going to do that buyback last year. Obviously, that's now nil. I don't know; we could be wrong, but our view is that we would be shocked if the buyback this year wasn't at least a quarter of the current market cap. The market cap here is $200 million, call it $300 million.

If I remember correctly, they amended the Blue Torch loan so they could buy back $30 million before the end of March, which has passed at this point, and I think they can start getting into it now.

Andrew Walker

Let me ask one more question. The company has said its long-term targets are 10%‑plus revenue growth and mid- to high-teens adjusted EBITDA margins. They're basically already at mid- to high-teens adjusted EBITDA margins. So if somebody wants to come and say, "Hey, cyclical industry, whatever," I think they've proven they can get to mid- to high-teens.

But 10%‑plus revenue growth—if I just think about the headset market, it doesn't strike me as a 10%‑plus long-term revenue-growth market. It seems pretty saturated. You get the console cycles, but that's temporary. That should be built into it. Do you think they can hit that 10%‑plus long-term revenue guidance? Because 10% revenue growth is hard to hit for anybody. That's significant revenue growth. The stock doesn't trade like it's growing revenue 10%; this stock trades like it's declining revenue, not 10% revenue growth.

Marc Chalfin

We feel very comfortable that mid- to high-single digits organically is realistic. A business that has high-teens EBITDA margins, throws off tons of free cash flow, and grows organically mid-single digits should trade at no less than a 10% free cash flow yield. So you're talking about a double just on that, without accretion from the buyback.

But it brings up a good point, because our upside case isn't really 10% revenue growth trading at 15 times. Our upside case is that this is a company that shouldn't be public. It's illiquid. It was a 1-product company. They diversified by buying PDP from Diversis Capital.

We think the game plan is to allocate capital appropriately. When your stock gets to a more normalized level, do another tuck-in M&A deal that is accretive. Buy it at 4, 4.5, or 5 times pro forma synergies. Get your EBITDA over $100 million, which they're pretty close to doing.

And then you become a more scaled, attractive candidate for Logitech to acquire. Something like a Logitech or a Razer that wants to IPO and could potentially reverse-merge into Turtle Beach can buy Turtle Beach at 10 times stated EBITDA. By the way, Logitech has almost $2 billion of cash, and what's crazy to me is that they're buying back their own stock at 17 or 18 times EBITDA. It's much more accretive for them to buy Turtle Beach than to buy their own stock. But what I think the endgame is that they buy back their stock, do another tuck-in deal, and then sell to somebody at, say, 10 times, which really looks like 6.5 or 7 times for a bigger player—half or less than half the multiple.

Andrew Walker

So that was actually my last question: What is the endgame here? But let me pick at it a little harder. Do you think strategics would be interested? As I mentioned, if you Google “headset,” Logitech already has headsets. It seems like the great thing about PDP was that Turtle Beach had headsets, and you sell a headset to GameStop. You buy PDP, and maybe you could go to GameStop and say, “Hey, why don't you buy the headset and give us a slot in your headset market as well?”

Logitech goes and buys Turtle Beach. They say, “Oh, cool. There are some synergies, but we already have headsets. We're kind of diversifying—we're buying another headset manufacturer. It doesn't make sense.” So do you think strategics have interest, or do you think this is a private equity platform?

Marc Chalfin

I think both could. Speaking to your point on Logitech, Logitech has a ton of share in PC, and Corsair is another example. Why Corsair, in many ways, elegantly makes sense is because if you look at the share in PC versus console, it's very elegantly inverted, right? These are rough stats, but call it 80% console and 20% PC for Turtle Beach. Corsair is the opposite. So there's a tremendous amount of synergy to be able to acquire Turtle Beach and benefit from cross-selling and public-company synergies, and there's a lot to be done there.

But look, just financially, from a financial-engineering perspective, from Logitech's perspective, in what world does it make sense to buy back your stock at 18 times EBITDA when you can buy a business at 5 times pro forma EBITDA? It just doesn't make a lot of sense to us unless it's not big enough to move the needle, or you have a very negative view of Turtle Beach. But I think Turtle Beach has been proving out that they continue to take share and grow margins.

I think it makes a lot of sense for private equity as well. Obviously, a private equity firm won't be able to pay the same multiple that a strategic can, but we think private equity could clearly take this thing out for $25+ and generate a really attractive IRR. But we think the Grand Slam case is that this could be worth $50 if we're right, they trend their shares the right way, and Nintendo Switch and GTA 6 work. You're looking at a pro forma EBITDA estimate of $100 million in 2026. We think at 10 times EBITDA, this thing is north of $50. So we just think it makes more sense strategically, but we wouldn't be shocked, with all the private equity money sloshing around, if it ultimately goes to a financial buyer.

Andrew Walker

What keeps you up at night with this name? I hear the thesis, and it sounds really good, right? You say, “Hey, 5.5 times EBITDA; the peers are trading at least double, maybe more.” They're still annualizing the acquisition, so there's probably a little bit more, at least on the cost synergies. Maybe the revenue synergies start coming in. You've got a board—the company keeps saying, “We are going to buy back like crazy”—and in the end, hopefully, you have some tailwinds from the console launches and GTA 6 in the back half of the year.

Then, at the end, you have a board that hopefully is pretty aligned with selling this either to a financial or strategic buyer. When I lay it all out like that, it's like, “Hey, this sounds really, really good,” right? Which is why you're a 13G filer and everything. But the one pushback I would have is: go pull up the stock chart, right? It is a new management team, which is absolutely critical, but it's one of those companies that yo-yos up and down. If you had invested 7 years ago, you're basically flat on your investment. Great trading sardine, but it hasn't really created any value. I'll grant you that it's cheap on a multiple today, with the new management team and all of that, but I think you see where I'm going.

Marc Chalfin

It's a great point. We generally look for businesses where the value has been created intrinsically, but the market's not reflecting it. Think about the tremendous value that these guys generated through the PDP acquisition, the free cash flow and deleveraging they've done, and the stock is lower than when they announced PDP, with a lower share count, lower leverage, higher EBITDA, and more attractive cash flow.

I think some of the damage, which we talked about a little bit, was the failed tender, which I actually think was a bigger deal than probably most people do because I'm looking at it more from a technical trading perspective. This is an illiquid stock. So you ask me what keeps me up at night: it's the illiquidity. Now, illiquidity is your friend if they're buying back stock. My biggest concern is that they don't do what I think they should do, which we're very confident they will. But if they don't buy back stock, I'm going to be pretty furious.

If they're going to do what they should and buy back stock, I sleep very well, because if they're buying back a third of their company and they're trading at this type of multiple, I think the risk-reward is extraordinarily attractive. That's why we love capital allocation so much. If this was not a buyback story, our bullishness level would be significantly lower. It's the imminent buyback catalyst coupled with these inflecting tailwinds to the fundamentals, which is really what we look for in every stock that we really like. But the timing on this just happens to be really unique, in that we think it could be any week now.

Andrew Walker

The private equity firm that sold them PDP—Diversis is the name of the private equity firm, right?—owns about 20% here. There are 3 13G filers. Do you think everybody is aligned with the buyback-share story? Because I agree with you: I think that's the most attractive piece of the story.

Marc Chalfin

Yes, I do. Look, it's a simple answer. As I said, you can sum this thesis up in 3 sentences: cheap, buybacks coming, and tailwinds; it trades at half the multiple. We've talked about the risks.

Andrew Walker

Anything else we haven't chatted about that you think investors should be on the lookout for here?

Marc Chalfin

I think we covered most of it. What's interesting is just the euphoria around gaming that we entered the year with, where some of the other comps are trading, and a lot less of the brain damage, right? A lot of tech traded off a little bit, but relative to what Turtle's done, it's just interesting. For people that can bear a little bit of the liquidity issues, I just think that you have a very exciting catalyst here, and we really can't overstate how bullish we are on the capital allocation. We do think it's very timely.

Andrew Walker

No, look, I agree with you again. It's the capital allocation story that really gets you going here because I guess we can talk about timing, right? When do you think the share buybacks really start? As we mentioned, in Q4 they really dialed it back because they were seeing the tariffs and the inventory build-up, all that sort of stuff. They've got the restrictions from the government. Do you think it's a now event? Do you think it's a Q2 event or a back-half-of-the-year event?

Marc Chalfin

I think it's now. I think it's between now and the call. I'd be shocked if this didn't happen between now and the call. In a perfect world—and obviously I'm just trying to read tea leaves and make my best intuitive guess—you have Blue Torch expiring, and refinancing a facility is not the easiest thing in the world, right? You have to be competitive. I would assume that the market backdrop probably only lengthens that process. So you have Blue Torch expiring on the day you report earnings.

If I'm reading this right, the way I see it playing out is they figure out a flexible facility that allows them to take down a ton of stock, and perhaps they preannounce earnings in the next week or 2 with a massive tender. That's how I see it playing out.

Andrew Walker

And look, as you mentioned, the stock ran through the tender, so they pulled it. But history's the best guide, right? One of my favorite things is that if a company tried to sell itself before and it fell through for one reason or another, it's probably more likely than your average company to sell itself again. This is a company that tried to do a tender offer once. Betting on a tender offer anywhere is always kind of a long shot, but it kind of makes sense if they're seeing what you're seeing and they're getting a big influx of liquidity. They tried to do it before, so they'll probably try to do it again.

Marc Chalfin

Well, the other thing with the tender—you know, we've obviously shared our view on it—is that when you're an illiquid company, a tender makes more sense, right? If you have a tremendous amount of firepower to buy back stock, I think a 10b5-1 or an ASR, other forms of returning capital to shareholders through a buyback, could make sense.

But the problem is, how much stock are you actually going to get in? If you're just sitting there buying back 25% of the stock's volume every day, my guess is you're getting $12 million of the stock back at $17 or $18. So, I think especially in this market backdrop, there's probably people that would hit the bid.

I almost think this market backdrop is the best thing that could ever happen to them because there are hedge funds out there that are underwater or whatever, and they're like, “Okay, tender up to $16 or $17, or whatever it is.” Boom, hit the bid, and all of a sudden you've got 3 million shares put to you because people are happy to take that P&L. So, I just think the liquidity almost demands, to a certain degree, a tender for this company.

And I think I hear you: once bitten, twice shy. You tried to do a tender and it failed, but you also tried to do a tender when you doubled your estimate. I mean, it's not the same thing. So, I just think it's a different animal.

Andrew Walker

No, I love what you said on liquidity, too, because I talk to these companies and they'll say, “Hey, we can't do share buybacks. Our stock's already too illiquid.” It's like, yeah, you can't do a big share buyback because your stock's illiquid, but why are you worried about lowering the liquidity? These guys are sellers. If your stock's at $10 and you tender at $12 and everybody's hitting it, they're sellers.

Just like, if you think your stock's worth $25, take everyone who'll take you out at $12. Then go do it again and do it at $14, and just keep walking it up.

Marc Chalfin

And I just love to be the last share outstanding and have it happen at some point. And listen, you have to find a management team and a board that's aligned with your viewpoint. I think that's more than half the battle, right? If we thought that we were speaking a different language, we wouldn't be as bullish as we are, right?

It's not just finding the situation; it's finding the right backdrop and the right situation, the right board and management team that kind of have a similar vision to what you have and all get along, right? Finding the right people to execute and do the right thing.

So, we feel we could always be proven wrong. You don't know anything for sure, but we think that they're going to do the right thing, and hopefully that happens sooner rather than later.

Andrew Walker

Perfect. Let's end it there. Marc Chalfin, Winward Capital. This has been great. Second time, repeat within a month, maybe. Third time, maybe we'll push it out a little bit further. But the ideas are always very interesting, and I will tell you, I followed this story for a really long time, and this is the most attractive it's ever been to me.

So, yeah, Marc, it's been great. Thanks for coming on for a second time. Looking forward to the third.

Marc Chalfin

Thank you for having me. Appreciate it. Have a great day.