Use the tool
12-month projection
Δ 4.5 pts churnCurrent trajectory
3,814
subs in 12 months
4,186 churned over 12 months.
Avg lifetime: 12.5 months.
Target trajectory
5,745
subs in 12 months
2,255 churned over 12 months.
Avg lifetime: 28.6 months.
Recovered subscribers (year 1)
1,931
Recovered annual revenue
$1,274,460
At $60 × 11 orders / sub / year.
How we compute: standard cohort decay, subs(n+1) = subs(n) × (1 − churn) + monthly net add. Avg lifetime ≈ 1 / monthly churn. Recovered revenue is the additional subscribers retained × annual order value.
About this tool
Inputs you already know — current active subs, current monthly involuntary churn rate, target churn rate, AOV. Output: 12-month subs on current vs target trajectory, recovered subs, and recovered revenue. The math is the cohort decay model we use in subscription audits.
- Current vs target trajectory over 12 months
- Recovered subscribers and recovered revenue from a churn fix
- Average customer lifetime under each scenario
- No email gate; works in-browser