NFL
Gabriel Davis
Gabriel Davis
2024 Cap Hit
$4,700,000
2024 Cash
$13,500,000
Career Earnings
$19,274,690
2024-2026 Free Agent (CURRENT)
Gabriel Davis signed a 3 year , $39,000,000 contract with the Jacksonville Jaguars, including $11,000,000 signing bonus, $24,000,000 guaranteed, and an average annual salary of $13,000,000. In 2024, Davis will earn a base salary of $1,500,000, a signing bonus of $11,000,000 and a workout bonus of $500,000, while carrying a cap hit of $4,700,000 and a dead cap value of $24,000,000.
| Year | Age | Status | Base P5 Salary | Signing Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 |
|
25 | $1,500,000 | $11,000,000 | - | $500,000 | $13,500,000 | $13,500,000 | $13,500,000 | $13,000,000 | |
| 2025 |
|
26 | $1,500,000 | - | $10,000,000 | $500,000 | $12,500,000 | $26,000,000 | $13,000,000 | $12,750,000 | |
| 2026 |
|
27 | $12,000,000 | - | - | $500,000 | $13,000,000 | $39,000,000 | $13,000,000 | $13,000,000 | |
| 2027 |
|
28 |
Void |
- | - | - | - | - | - | - | - |
| 2028 |
|
29 |
Void |
- | - | - | - | - | - | - | - |
| 2029 |
|
30 |
Void |
- | - | - | - | - | - | - | - |
- $24M guaranteed at signing (signing bonus + 2024 salary + 2025 salary + 2025 option bonus)
- 2025 Option Bonus: $10M (must be exercised by the 10th league day of 2025)
- Per Game Active Bonus: $29,411 ($500,000)
2020-2023 Rookie
Gabriel Davis signed a 4 year , $3,994,380 contract with the Buffalo Bills, including $699,380 signing bonus, $699,380 guaranteed, and an average annual salary of $998,595.
Career Earnings thru 2024
$19,274,690
Career Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2020 | 21 |
|
Active
|
$1,357,690 |
$1,357,690 |
|
| 2021 | 22 |
|
Active
|
$780,000 |
$2,137,690 |
|
| 2022 | 23 |
|
Active
|
$895,000 |
$3,032,690 |
|
| 2023 | 24 |
|
Active
|
$2,742,000 |
$5,774,690 |
|
| 2024 | 25 |
|
Active
|
$13,500,000 |
$19,274,690 |
|
| Total |
$19,274,690 |
$19,274,690 |
||||
| 2025 | 26 |
|
Active
|
$12,500,000 |
$31,774,690 |
|
| 2026 | 27 |
|
Active
|
$13,000,000 |
$44,774,690 |
|
| Total |
$44,774,690 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 |
|
21 |
$610,000
|
$699,380 |
$48,310 |
$1,357,690 |
$1,357,690 |
||||
| 2021 |
|
22 |
$780,000
|
$780,000 |
$2,137,690 |
||||||
| 2022 |
|
23 |
$895,000
|
$895,000 |
$3,032,690 |
||||||
| 2023 |
|
24 |
$2,742,000
|
$2,742,000 |
$5,774,690 |
||||||
| 2024 |
|
25 |
$1,500,000
|
$11,000,000 |
$500,000 |
$13,500,000 |
$19,274,690 |
||||
| Total |
$6,527,000 |
$11,699,380 |
$500,000 |
$48,310 |
$19,274,690 |
$19,274,690 |
|||||
| 2025 |
|
26 |
$1,500,000
|
$10,000,000 |
$500,000 |
$12,500,000 |
$31,774,690 |
||||
| 2026 |
|
27 |
$12,000,000
|
$500,000 |
$13,000,000 |
$44,774,690 |
|||||
| Total |
$20,027,000 |
$11,699,380 |
$10,000,000 |
$1,500,000 |
$48,310 |
$44,774,690 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$5,027,000 | $699,380 | - | - | - | $48,310 | $5,774,690 |
| Year | Team | GP | GS | Snaps | Snaps% | Receiving Receptions | Receiving Yards | Receiving Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|
| 2023 | BUF | 17 | 16 | 948 | 87.30 | 45 | 746 | 7 | 1 |
| 2022 | BUF | 15 | 15 | 926 | 85.30 | 48 | 836 | 7 | 1 |
| 2021 | BUF | 16 | 4 | 571 | 47.70 | 35 | 549 | 6 | 0 |
| 2020 | BUF | 16 | 11 | 797 | 73.30 | 35 | 599 | 7 | 1 |
Calculated Market Value
Market Value
- 3 years, $40,497,480
- Avg. Salary: $13,499,160
- NFL Rank: 175
- WR Rank: 26
Current Contract
- Free Agent: 2027
- Avg. Salary: $13,000,000
- NFL Rank: 179
- WR Rank: 27
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Gabriel Davis to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Mike Williams | 3 | $60,000,000 | $20,000,000 | 27 |
| Christian Kirk | 4 | $72,000,000 | $18,000,000 | 25 |
| Allen Lazard | 4 | $44,000,000 | $11,000,000 | 27 |
| Tyler Boyd | 4 | $43,000,000 | $10,750,000 | 24 |
| Averages | 4 | $54,750,000 | $14,937,500 | 25.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Davis's current age (25), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 6 | $89,571,426 | $14,928,571 |
Statistical Comparisons
Now we'll compare our variables and Davis statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Rec Tgt/Gm, Rec/Gm, Rec Yds/Gm, Rec TD/Gm, YAC/GM, Drops/Gm, Rating
| Player | GP% | Rec Tgt/Gm | Rec/Gm | Rec Yds/Gm | Rec TD/Gm | YAC/GM | Drops/Gm | Rating |
|---|---|---|---|---|---|---|---|---|
|
Mike Williams
2020-2021
|
93.94 | 6.90 | 4.00 | 61.35 | 0.45 | 18.60 | 0.33 | 73.90 |
|
Christian Kirk
2020-2021
|
93.94 | 5.87 | 4.03 | 51.71 | 0.35 | 13.65 | 0.26 | 67.50 |
|
Allen Lazard
2021-2022
|
88.24 | 5.33 | 3.33 | 43.37 | 0.47 | 15.30 | 0.23 | 67.25 |
|
Tyler Boyd
2017-2018
|
75.00 | 5.83 | 4.08 | 52.21 | 0.38 | 21.46 | 0.25 | 73.30 |
| Average | 87.78 | 5.98 | 3.86 | 52.16 | 0.41 | 17.25 | 0.27 | 70.49 |
|
Gabriel Davis
2022-2023
|
100.00 | 5.44 | 2.91 | 49.44 | 0.44 | 10.00 | 0.34 | 66.05 |
| Pct Change | 13.92 | -9.03 | -24.61 | -5.21 | 7.32 | -42.03 | -25.93 | -6.30 |
| Median Prime % Change | -7.67% | |||||||
| Average Prime % Change | -11.48% | |||||||
Calculated Market Value: Gabriel Davis
After applying our Prime % figures into our base calculated value, we're given two values. The average of these values becomes our current calculated market value.
| Terms | Avg. Salary |
|---|---|
| 3 years, $40,497,480 | $13,499,160 |
