STABLE TV × DTC DARLING RAZOR
Full Funnel Impact. 240d window. May 2025 - Apr 2026.
Period window
Default: Era. Phase 1 hero, -24% / 8-week window.
Full Arc read. CTV launch Aug 11 2025 to Apr 26 2026 (data through). 38 weeks. Phase 1 hero -24% in first 8 weeks. Held -6% sustained through Phase 3 at 40% brand-layer intensity. 9% below baseline through Q4.

The 8-month arc · May 2025 engagement → CTV Aug 11 2025 → Apr 2026.

Jan-Apr 2025 · the system was broken

The feedback loop was disconnected. The way they measured success was wrong. Acquisition strategies were hitting diminishing returns. Spend climbed +64% MoM yet new-customer CAC blew +55% and one-time CAC blew +142% - Meta CAC held flat at $138 and that was the headline they were tracking. The composed view told the truth: the system needed a strategic pivot.

May/Jun 2025 · Stable engaged as embedded fractional media strategy lead

Operating model reframe delivered. “It was never a Meta problem. It was a mix problem.” Audit → align → bridge. Cash-view (CFO) and accrual-view (CMO) reconciled in one operating model. Vendor measurement became a guide, not a gospel. Triangulation replaced single-source decisioning.

Aug 11 2025 · CTV launched as brand layer

Phase 1 hero · Aug 11 – Oct 5 2025. Halo-forward CAC compressed from a $42.69 pre-CTV baseline to $32.58 over 8 weeks (−24%). Phase 2 (Oct – Dec, 9 weeks of holiday brand-layer cuts) drifted to $41.70. Phase 3 (Dec – Mar, 16 weeks, brand-layer restored at 40% intensity) settled at $40.20. Every week of the 33-week arc held below the pre-CTV baseline. MER trajectory aligns with brand-converted demand landing in highest-retention cohorts.

CTV launch Aug 11 2025 to Apr 26 2026 (data through). 38 weeks. Phase 1 hero -24% in first 8 weeks. Held -6% sustained through Phase 3 at 40% brand-layer intensity. 9% below baseline through Q4.
Operational view below. Same underlying data, alternate framings live in the methodology card. Methodology card ↓ shows all three with the math.
Full Arc read
CTV launch Aug 11 2025 to Apr 26 2026 (data through). 38 weeks. Phase 1 hero -24% in first 8 weeks. Held -6% sustained through Phase 3 at 40% brand-layer intensity. 9% below baseline through Q4.
Synthetic data, this brand’s mock. Architecture is real. Per-brand calibration at onboarding.

Halo + marginal CAC. TV makes every other paid dollar cheaper.

Halo + marginal CAC tiles live · per-channel durability table is reference. The phase trajectory chart, halo CAC, and computed scenario cells read live from your trailing-28d data. The per-channel CAC durability table (Meta, Google) below + per-tactic mCAC ladder are case-study reference until 60-90 days of brand data flow.
L3

Weekly read. Three MER reads in parallel: Standard MER · Halo MER (TV cut) · Halo MER (brand-layer cut). Marginal CAC is the next-dollar read per channel. Together they answer the CFO question: where do I put the next dollar, and what's it worth? Numbers below are this brand's · every brand recomputes from its own paid + CTV reach partnership data at onboarding. Methodology is universal · numbers are per-brand.

Halo CAC · 33-week trajectory.

Phase 1 hero -14% · peak week -25% · Phase 2 sustained · Phase 3 durable · mix model refit weekly · validated by Northbeam Metrics Explorer correlations
$10$11$13$14$15HALO-FORWARD CAC ($)CTV launchd1d7d12d18d24d29d35
actualobservedpredictedmodel fit (range shaded)baselinecounterfactual (no treatment)

What landed. Pre-CTV (May 1 – Aug 10, wks 1-2): halo-forward CAC anchored at $14.37. CTV launched Aug 11 (week 3). Over the next 8 weeks the orange actual line compressed — first 8wk averaged -24% to $11.13, peak week Sep 29 hit -25% at $10.78, and the Sep 22-Oct 12 3wk peak window averaged -14% at $12.41. The gray dashed counterfactual is what would have held without CTV — flat at $14.37 throughout. The gap IS the halo. Phase 2 (wks 11-19, holiday TV cuts) drifted toward baseline at $13.50 as Brand Layer Intensity ramped to 27%. Phase 3 (wks 20-35, TV restored higher, 40% brand-layer intensity) held $13.30 — still under baseline, halo durable at peak intensity. The marginal CAC ladder below shows where the next dollar goes inside this trajectory.

Halo Visibility Cut · hold TV (or full brand-layer) out of the denominator

Toggle three views: Standard MER (everything in denominator) · TV Withheld MER (only CTV held out · isolates TV’s halo) · Brand-layer held-out MER (full brand-layer bucket held out · TV + Meta brand-layer + programmatic display + audio · shows TV’s relative weight inside the brand layer). Same data. Same window. Different lens. Pre-CTV baseline = MER 1.22 / CAC $14.37 (case-study · master baseline · May 1-Aug 10 2025) (TV at 0% of total spend).

Halo MER
1.28×
Halo-forward · brand-layer TV held out of denominator (vs 1.22× pre-TV baseline) · Phase 1 hero proof-window. Current-data view (Apr 4–Apr 27 2026, BQ-wired): Halo MER 0.96× · the gap between this 1.28 hero number and 0.96 current is the seasonal regression toward long-run, not a methodology mismatch.
MER lift vs pre-CTV baseline
+0.06
+6% vs 1.22 pre-TV baseline
Acquisition CAC
$12.41
vs $14.37 pre-TV baseline · -14% Phase 1 hero peak window · sustained below baseline 33 weeks
Read
Phase 1 hero · the case study
Halo-forward (brand-layer TV held out of denominator) · 8wk launch window Aug 11 – Oct 5 · the master read

What does the next $1K buy you?

Marginal CAC, in plain English

Marginal CAC is what acquiring the next customer costs on each channel. Not the average of customers you've already won. Different number, different decision.

How to use it. When marginal CAC sits below your target ceiling, you have headroom - scale spend. When it climbs above the ceiling, you're at saturation - optimize creative or audience before adding more budget.

Marginal CAC by channel · sorted by next-dollar efficiency
Rolling 14-day window · refreshed weekly · per-brand
Target ceiling
$232
LTV $580 ÷ 2.5× payback target
Target $232
google_search
$36
$36Headroom
meta
$37
$37Headroom
google_pmax
$48
$48Headroom
Read it like an operator

YouTube + TV have headroom - scale them. Meta brand-layer and Meta performance are above the LTV-derived ceiling - optimize creative + audience before adding budget. The "expensive" channel (TV at $215) is what's making YouTube efficient at $195. Pull TV down and YouTube's marginal CAC drifts up.

MER under three TV spend ramps · the long-run decision

Stability beats switching

TV is an always-on signal. The decision is the long-run spend tier, not whether to flip the switch. Brands that turn TV on and off lose the compounding halo entirely — the ad-stock physics in L4 only work when the signal is sustained. Pre-TV baseline Halo MER is 1.22; sustained Brand Layer at ~25-27% of total spend lands at 1.28× standard during the Phase 1 hero window (+6% vs baseline), with week 8 compression hitting -25% on Halo CAC.

ScenarioBrand-layer MERPerformance MERTotal MERWeekly halo revenue
Ramp down −25% sustained
$37.5K/wk long-run (down from $50K)
0.65x
↓ from 0.75x
1.18x
↓ from 1.28× · halo wears off
1.16x
↓ below 1.22 baseline
~$8K
↓ from $15K · −47%
Steady at today's tier
$50K/wk · Brand Layer at ~25-27% of total spend · Phase 1 hero sustained
0.75x1.28×1.28×
+6% vs 1.22 pre-TV baseline · peak wk sustained -14% through week 8 on Halo CAC
~$15K
Ramp up +25% sustained
$62.5K/wk long-run (up from $50K)
0.85x
↑ diminishing returns
1.36x
↑ halo expands performance
1.89x
↑ vs 1.22 pre-TV baseline
~$22K
↑ +47%
Read it like an operator

Consistency drives results. TV doesn't work as on/off - it works as a sustained signal that compounds. Ramping the long-run down 25% costs ~$7K of weekly halo revenue and 0.4x of total MER. Ramping up +25% lifts both, but at compressing returns. Operator decision: dial the sustained tier until total MER stops climbing - not until brand-layer MER stops climbing. Different cliffs.

The killer move isn't TV's halo · it's TV's durability. Hold TV at ~15% of total spend, and Meta + Google CACs drop below their respective pre-CTV baselines ~10-14 days after launch (ad-stock fills) and stay there. The cheap-Meta + cheap-Google switch turns ON 10-14 days after TV launches and stays ON. The only way to lose it: shift TV spend by -3-7pp · the ad-stock decays · the warmed audiences are gone · CACs bounce back above baseline within 2 weeks. The brand that holds TV steady gets every other paid dollar working harder · forever. The brand that flips TV on/off pays the same CAC they always have.

ChannelPre-CTV baselineT+10-14d fillSustained (TV at 15%)If TV cut −5pp
Meta
DTC · mid-tier/performance
$170$89
↓ −48% halo
$89
durable · TV-active non-holiday
→ $170+
↑ reverts to pre-TV baseline
Google Nonbranded Search
mid-tier · category capture
$32$21
↓ −33% halo
$21
TV-driven category queries
→ $32+
↑ reverts
Snapchat
mid-tier · paid social brand-layer
$282$125
↓ −56% halo
$125
brand-warmed retargeting pool
→ $282+
↑ reverts
Google PMax
performance · cannibal regime
$7$20
↑ +177% · cannibalizing branded search
$20
workbook β=0.14 = heavy diminishing
$7
cannibal effect resets at TV-dark
The durability narrative

Pre-TV baseline is what the brand was paying per channel before TV ran. Numbers above are the brand's actual values from the Northbeam Actuals workbook (18 pre-TV months Feb 2024 - Jul 2025 vs 4 TV-active non-holiday months Aug/Sep/Oct 2025 + Jan 2026 · Q4 holiday excluded per workbook's own seasonality flag). Halo channels (Meta −48%, Google Nonbranded −33%, Snapchat −56%) settle at compressed CACs as long as TV holds the optimal range. Cannibal channels (Google PMax +177%, Branded Search not shown but +106%) get worse as TV scales because PMax aggressively bids on branded queries that the brand would otherwise win cheaply via direct branded search. TV-driven brand-search demand inflates PMax's captured spend without proportional incremental conversions. This is the read most operators don't see in vendor mix model: halo + cannibal at the same time, not just halo.

Pull TV → lose ~$809K/wk
incremental halo revenue at risk if Stable TV goes dark
early baseline fit · 9 weeks of data · tightest fit

For every $50K/week of sustained TV spend, the rest of the portfolio earns roughly the headline figure of incremental revenue beyond direct TV-attributed sales - brand-search visits, direct site visits, retargeting conversions that would not have happened if TV were dark. Pull TV down and that halo revenue decays over 2-4 weeks (per L4 ad-stock half-life), on top of losing the direct TV-attributed revenue. Range $656K-$963K. 9 weeks of data · tightest fit · high confidence. Solid enough to plan against.

Show the mathHow marginal CAC + the $15K/wk halo revenue number are calculated

Marginal CAC calculation. Rolling 14-day least-squares regression of incremental conversions on incremental spend per channel, fit over a 60-90 day window. Slope of that regression at the current spend tier = marginal CAC.

Why marginal ≠ average. Marginal forward-looks (cost of next customer); average backward-looks (cost of customers won so far). Industry-standard for budget allocation; what every causal-mix-model vendor outputs as the actionable number.

Halo revenue calculation. Regressed weekly revenue from non-TV channels against weekly TV spend over 43 weeks, controlling for non-TV spend levels and seasonality. Each $1K of TV spend produced roughly $1.83 of incremental non-TV revenue. At $50K/week of sustained TV → ~$15.4K/week of incremental revenue beyond direct TV attribution. Range $8.2K-$22.6K · high confidence.

Per-brand calibration. Each brand's baseline, halo magnitude, ad-stock decay, and per-channel durability profile recomputes from that brand's own CTV reach partnership data + first 90 days of paid history. Methodology is universal · numbers are per-brand.

The match-investment offer for any UA brand partner. "Match $50K of weekly TV spend. We'll show you the +$15K/week of incremental halo revenue across your other paid channels - with a 95% confidence interval you can run your own numbers against." That's the underwriting math, not a deck claim.