STABLE TV × DTC DARLING RAZOR
Full Funnel Impact. 180d window. Oct 28, 2025 - Apr 26, 2026.
Period window
Default: Era. Phase 1 hero, -24% / 8-week window.
Era read. Phase 1 hero peak. 3wk Sep 22 - Oct 12 2025. Halo CAC $12.41 vs $14.37 baseline. -14%. Peak week Sep 29 -25%. First 8 weeks averaged -24%. Halo MER 1.28×.

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.

Phase 1 hero peak. 3wk Sep 22 - Oct 12 2025. Halo CAC $12.41 vs $14.37 baseline. -14%. Peak week Sep 29 -25%. First 8 weeks averaged -24%. Halo MER 1.28×.
Operational view below. Same underlying data, alternate framings live in the methodology card. Methodology card ↓ shows all three with the math.
Era read
Phase 1 hero peak. 3wk Sep 22 - Oct 12 2025. Halo CAC $12.41 vs $14.37 baseline. -14%. Peak week Sep 29 -25%. First 8 weeks averaged -24%. Halo MER 1.28×.

Plan tomorrow's budget. See CAC move now.

Hill saturation · per-tactic · liveMP

The operator's allocator. Each row is a tactic with the brand's past-3-day average daily spend and the Hill-saturation curve fitted from mix model. Slide a budget. Predicted marginal CAC, blended CAC, and weekly new-customer volume re-compute on the spot. Headroom = scale. Saturated = optimize before adding budget. Over ceiling = pull back.

Northbeam mix model driving · Stable causal model fit + L7 cross-check pending. Hill-saturation curves driving each tactic's status badge, marginal CAC predictions, and Smart Move currently derive from your <strong>Northbeam mix model</strong> (Core Revenue Forecast Workbook mix model Parameters sheet · 16 channels · spend coefficients + monthly baseline + fit quality). Stable's OWN halo-aware mix model re-attributes downstream brand-search / direct / organic conversions to the upstream TV impression that triggered them. Pending Python worker activation. Will render side-by-side on L7 Triangulation as the cross-check. Numerical headroom delta vs Northbeam will be reported once the fit runs.
Daily Spend
$49.1K
Predicted Marginal Halo-CAC
$501.2
Predicted Weekly New Customers
1,637
LTV / Payback Ceiling
$160
LTV $580 / 2.5× target
Showing P3D average. Drag a slider to plan tomorrow.
TacticP3D avg $/dayProposed $/dayΔPredicted mCACStatus
Brand-layer · $15.7K P3D · $15.7K proposed
CTV (UA)$7,374
-$106Headroom
YouTube / OLV$1,548
-$75Headroom
Meta brand-layer$2,807
-$120Headroom
TikTok brand-layer$1,280
-$132Headroom
Google Demand Gen brand-layer$2,686
-$381Above ceiling
Mid-tier · $14.6K P3D · $14.6K proposed
Meta mid-tier$5,277
-$356Above ceiling
Reddit mid-tier$800
-$182Saturated
Snapchat mid-tier$1,193
-$228Above ceiling
Google Demand Gen mid-tier$2,686
-$483Above ceiling
Non-brand Search mid-tier$4,655
-$429Above ceiling
Performance · $18.8K P3D · $18.8K proposed
Meta performance$5,277
-$586Above ceiling
Google Brand Search$1,438
-$19Headroom
Google PMax$6,825
-$799Above ceiling
Non-brand Search performance$4,655
-$547Above ceiling
Affiliate$600
-$58Headroom
PORTFOLIO$49.1K$49.1K/day-$210.0 blendedflat
Neutral move. Mix sits at P3D average. Predicted CAC and volume hold.

Mix is steady. Marginal moves only.

Stable Baseline POV: marginal change. Worth running for the data, not for the impact.

Method. Each tactic has a Hill-saturation curve txns(spend) = max · spend^k / (spend^k + k_half^k) fitted from 60-90 days of spend × txn data via open-source mix-model fitting. Marginal CAC at any spend level is the local derivative, what the next dollar costs. Predicted Marginal Halo-CAC = spend-weighted average of per-tactic mCAC across performance + mid-tier tactics only (brand-layer TV spend held out of the numerator, all blended txns in the denominator). The halo-forward read of next-dollar efficiency when TV is scaling. Default tactic params are population estimates calibrated to this brand's case-study profile; brand-specific re-fits land at onboarding (day 60+).