(For the last few weeks, I’ve been debuting a series of articles answering a question posed to me by The Ankler’s Richard Rushfield: Will The Irishman Make Any Money? It’s a great question because it gets as so many of the challenges of the business of streaming video. Read the rest here, here, here and here.)
Tomorrow, we start to get data for the Great Irishman Challenge. Well, we don’t, but it will hit screens everywhere as Netflix releases it and presumably places it front and center on everyone’s Netflix homepage. One of our goals with this project is to set our criteria ahead of time, this way we aren’t back-fitting the results to our preconceived notions about Netflix.
Now that we have our models for valuing film explained and re-explained, it’s time to fill in the specifics. Today, I’m going to lay out what we know about The Irishman before it launches. I’ll update some assumptions on the model and revenue streams from some feedback. Then I’ll describe two key inputs for the streaming model—Customer Lifetime Value and Attribution of Subscribers. Plus, I’ll touch on how I plan to triangulate popularity after The Irishman launches, which may evolve as we get more data or potential partners. Finally, I’ll talk about the benefits for this model and how I plan to draw insights from it in December.
Assumption 1: Production Budget
Discussing with Richard, we think this is high. Super high. A pretty good summary of this is Jeff Sneider’s take on his Collider podcast a few months back (episode 11 specifically at minute 54):
“I’ve seen [The Irishman budget] figures from $125, $140, $150, $160, $175, $200 million for The Irishman. If you go on Deadline you can read an article that says the budget is $140 and then two hours later another writer is under a completely different impression and says it’s $200 million. No one is on the same page on the budget for this film. And let me tell you what that means. It means the budget is way f***ing higher than any of you are imagining.”
Gosh, that type of cynicism about PR efforts exactly matches my own. If you hear tons of different numbers that can’t seem to decide how much something cost, well the likeliest option is that it was WAY WAY WAY more. At a minimum, this is a $200 million dollar film. And I’m going to do some scenario modeling up to even $300 million. Which means I’ll split the difference and call it a $250 million dollar movie.
Is this ridiculous? Not so much when you think about it. Consider, what does it cost to get Martin Scorsese, Robert De Niro, Al Pacino and Joe Pesci (out of retirement) on a film set? Especially if you’re buying out all the backend, which Netflix had to do since there aren’t any second window revenue opportunities here. (Which is cool too because it simplifies my model.) If I told you between those four it cost $100 million in talent costs, would you blink an eye? Is $150 million too high? I’m assuming $125 million in talent costs.
Then we can add in the extra production costs. This was a very long shoot. (I saw 300 days somewhere.) And then it was as VFX-intensive as some Marvel movies due to the de-aging process, which also required extra work because initial versions didn’t work. (Sneider lays out this situation with great details in his podcast.) This film required a VFX push to get finished in time for launch at the New York film festival, meaning it ran up tons of overtime. Does that sound like $125 million in costs? Absolutely. If not more.
Assumption 2: Marketing Budget
The Irishman will have two marketing budgets. First, the initial roll out. I looked for estimates online and didn’t find a ton. That said, I’ve seen billboards, online ads and even commercial spots. Which screams definitely something, but less than a franchise tentpole roll out. I’d say it’s probably between $50-$100 million, and since I went high with the production budget, I’ll go low here.
(Also, to echo Richard Rushfield’s “see something; say something” if you know a better number for the marketing budget, shoot me a line.)
Then we have the Oscar budget, which is a little bit harder to disentangle. Already, Netflix has started their awards campaigning, but has specifically tied many of their films together, from A Marriage Story to The Irishman. We know from Richard’s reporting that Netflix likely spent over $50 million on Roma’s Oscar campaign last year. They look likely to beat that again. The question is, will they spend $50 million just on The Irishman, or split it with A Marriage Story? Both are getting rave reviews, and I think Netflix is desperate for a Best Picture win. I’m going to end up calling it about $40 million for The Irishman alone.
Assumption 3: Profit Sharing and other revenue streams
We have a few categories here, so let’s run through them.
Library Value? Yep.
I added library value, assuming the retention model is the equivalent of the theatrical window. Meaning it sets the “price” of the film. Then, we can our theatrical financial model to value library windows. Meaning, the “value” to Netflix for the film after the initial release. To provide an example, Bird Box got most its viewership in the first month, but folks will keep watching it out on Netflix for years. That has a value, which is the “library” value. Using my theatrical model, I’m assuming library value of 25% of first window value. (Specifically, the 10% “digital” revenue for theatrical films is about 25% of the the free, cable, syndicated TV, pay TV and digital second window buckets.)
Box Office Bump? Yep.
If a Netflix film wins a Best Picture, or even gets nominated, that will result in boost in viewership. I’ve seen that for past film and TV series for major awards series. For most Netflix films, this isn’t worth a line in the model, but for this one it is. In this case, I’ll use a 25% threshold of the initial window for the Best Picture bump. This will have a “halo” effect on the library window as well.
Second Windows? None.
Since Netflix films are exclusive to the streamer, every other potential window from home entertainment to licensing to cable channels is a zero in my model. This simplifies our model.
Mobster films don’t really sell a lot of merchandise. Especially brand new films without fan bases or cultural cachet.
Distribution Fees? None.
Since there aren’t second window or merchandise revenue to shield from profit participation, I don’t need to model any Netflix distribution or marketing fees.
Talent participation? Some.
Initially, I didn’t have any profit sharing, but then I got a note that Netflix for super-duper-huge stars did put a bonus system in place for feature films. Basically, if you hit a certain viewership level, you get a 20% bonus in your paycheck. So I’ve updated the model with that assumption in place, assuming that 80 million views (or “one Bird Box”) is the threshold.
Assumption 4: Calculate CLV
It’s crucial have to a good estimate for customer lifetime value. These are calculated fairly often by other people (see estimates here, here, or here). My difference is I don’t factor in content costs because I’m trying to value the content itself. If I did factor them in, I’d be double counting content costs, and that’s a huge “no-no” in accounting.
So here are my inputs for CLV. First, blended average price per month comes from Netflix’s 10Ks. Customer retention estimates come from various sources, including Second Measure. Crucially, though, I have a much lower rate for international because I’ve heard the churn machine is very high overseas. Finally, I use other estimates of Netflix’s marketing spend for customer acquisition costs. All this leads us to: