Podcast Co-Host Exit & Revenue Impact Analyzer

Scenario Presets

Show Parameters

Show Name

Monthly Active Listeners 450,000

Average Ad CPM ($) $25

Back-Catalog Episodes 180

Dispute & Audience Dynamics

Friction Level

Primary Audience Loyalty

RSS Feed Ownership Strategy

Host A (Continuing)

Host B (Exiting)

Retained Audience

Churned / Lost

Retained Monthly Listeners
247,500
55% of original audience

12-Month Revenue Delta
-$121,500
Ad revenue lost post-exit

Catalog Monthly Decay Rate

8.0%

Back-catalog yield decay

⚖️ Recommended Legal & Valuation Settlement

Feed Buyout with Back-Catalog Royalty Split

Host A retains the existing 450,000 subscriber RSS feed. Host B receives a upfront settlement plus a 20% passive royalty on back-catalog episode ad yields over 24 months.

12-Month Cash Flow Waterfall

Revenue Component	Pre-Exit	Post-Exit
Monthly Listener Base	450,000	247,500
Monthly Ad Revenue	$22,500	$12,375
Annualized Ad Yield	$270,000	$148,500
Back-Catalog Monthly Yield	$2,250	$1,125
Net Annual Delta	-	-$121,500

IP & Brand Valuation Summary

RSS Feed IP Value: $135,000

Back-Catalog Asset Value: $24,300

Co-Host Equity Share (50%): $79,650

Generates verifiable podcast dispute valuation report & CSV export.