Brandon Aiyuk
2026 Cap Hit
$14,640,281
2026 Cash
$27,000,000
Career Earnings
$60,427,642
2024-2028 Rookie Extension (CURRENT)
- $45M guaranteed at signing (signing bonus + 2024 salary + $20.875M of 2025 salary)
- $26.15M of 2026 compensation fully guarantees 4/1/2025 (injury guaranteed at signing)
- 2025 Option Bonus: $22.855M (fully guarantees 4/1/2025)
- 2026 Option Bonus: $24.935M (fully guarantees 4/1/2025)
- 2025-2028 Per Game Active Bonus: $44,117 ($750,000)
- 2029-2030 years automatically void 5 days after the 2028 Super Bowl
- $20M of 2024-2026 compensation is insured
- 2026 salary guarantees voided per 2025 settlement
2020-2024 Rookie
Seasons
5 Years
Career Earnings thru 2026
$60,427,642
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2020 | 22 |
|
Active
|
$7,283,704 |
$7,283,704 |
|
| 2021 | 23 |
|
Active
|
$1,179,606 |
$8,463,310 |
|
| 2022 | 24 |
|
Active
|
$1,749,213 |
$10,212,523 |
|
| 2023 | 25 |
|
Active
|
$2,318,819 |
$12,531,342 |
All NFL (2nd) |
| 2024 | 26 |
|
Injured
|
$24,125,000 |
$36,656,342 |
|
| 2025 | 27 |
|
Reserve
|
$23,771,300 |
$60,427,642 |
|
| Total |
$60,427,642 |
$60,427,642 |
||||
| 2026 | 28 |
|
Active
|
$27,000,000 |
||
| 2027 | 29 |
|
Active
|
$28,124,000 |
||
| 2028 | 30 |
|
Active
|
$30,000,000 |
||
| Total |
$145,551,642 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 6 |
|
$7,892,638 | $29,673,704 | - | - | $6,300 | - | $60,427,642 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 |
|
22 |
$610,000
|
$6,673,704 |
$7,283,704 |
$7,283,704 |
|||||
| 2021 |
|
23 |
$1,179,606
|
$1,179,606 |
$8,463,310 |
||||||
| 2022 |
|
24 |
$1,749,213
|
$1,749,213 |
$10,212,523 |
||||||
| 2023 |
|
25 |
$2,318,819
|
$2,318,819 |
$12,531,342 |
||||||
| 2024 |
|
26 |
$1,125,000
|
$23,000,000 |
$24,125,000 |
$36,656,342 |
|||||
| 2025 |
|
27 |
$910,000
|
$22,855,000 |
$6,300 |
$23,771,300 |
$60,427,642 |
||||
| Total |
$7,892,638 |
$29,673,704 |
$22,855,000 |
$6,300 |
$60,427,642 |
$60,427,642 |
|||||
| 2026 |
|
28 |
$1,215,000
|
$24,935,000 |
$100,000 |
$27,000,000 |
|||||
| 2027 |
|
29 |
$27,274,000
|
$100,000 |
$28,124,000 |
||||||
| 2028 |
|
30 |
$29,150,000
|
$100,000 |
$30,000,000 |
||||||
| Total |
$65,531,638 |
$29,673,704 |
$47,790,000 |
$306,300 |
$145,551,642 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 6 |
|
$7,892,638 | $29,673,704 | - | - | $6,300 | - | $60,427,642 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2025 |
|
1 - 14 | Knee (ACL) |
| 2024 |
|
8 - 18 | Knee (ACL) |
| 2020 |
|
9 - 9 | COVID-19 |
| 2020 |
|
11 - 12 | COVID-19 |
| Year | Team | GP | GS | Snaps | Snaps% | Rec Receptions | Rec Yards | Rec Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | SF | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0 |
| 2024 | SF | 7 | 7 | 357 | 33.09 | 25 | 374 | 0 | 0 |
| 2023 | SF | 16 | 16 | 803 | 75.33 | 75 | 1,342 | 7 | 1 |
| 2022 | SF | 17 | 17 | 1,002 | 91.26 | 78 | 1,015 | 8 | 1 |
| 2021 | SF | 17 | 16 | 906 | 82.89 | 56 | 826 | 5 | 2 |
| 2020 | SF | 12 | 10 | 728 | 66.54 | 60 | 748 | 5 | 0 |
Calculated Market Value
Market Value
- 1 years, $12,293,530
- Avg. Salary: $12,293,530
- NFL Rank: 218
- WR Rank: 27
Current Contract
- Free Agent: 2029
- Avg. Salary: $30,000,000
- NFL Rank: 38
- WR Rank: 9
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Brandon Aiyuk to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Nico Collins | 3 | $72,750,000 | $24,250,000 | 25 |
| Chris Godwin | 3 | $66,000,000 | $22,000,000 | 29 |
| Jaylen Waddle | 3 | $84,750,000 | $28,250,000 | 25 |
| D.K. Metcalf | 4 | $132,000,000 | $33,000,000 | 27 |
| Averages | 3 | $88,875,000 | $26,875,000 | 26.5 |
Base Calculated Value
After adjusting the above contracts as if signed at Aiyuk's current age (27), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 3 | $78,872,094 | $26,290,698 |
Statistical Comparisons
Now we'll compare our variables and Aiyuk statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, Rec Tgt/Gm, Rec/Gm, Rec Yds/Gm, Rec TD/Gm, YAC/GM, Drops/Gm, Rating
| Player | GP% | Snaps % | Rec Tgt/Gm | Rec/Gm | Rec Yds/Gm | Rec TD/Gm | YAC/GM | Drops/Gm | Rating |
|---|---|---|---|---|---|---|---|---|---|
|
Nico Collins
2022-2023
|
73.53 | 55.10 | 7.00 | 4.68 | 71.12 | 0.40 | 27.92 | 0.16 | 81.70 |
|
Chris Godwin
2023-2024
|
70.59 | 57.92 | 8.00 | 5.54 | 66.67 | 0.29 | 30.50 | 0.17 | 82.25 |
|
Jaylen Waddle
2022-2023
|
91.18 | 64.95 | 7.13 | 4.74 | 76.45 | 0.39 | 30.45 | 0.45 | 87.30 |
|
D.K. Metcalf
2023-2024
|
91.18 | 77.32 | 7.32 | 4.26 | 67.94 | 0.42 | 20.39 | 0.29 | 77.15 |
| Average | 81.62 | 63.82 | 7.36 | 4.81 | 70.55 | 0.38 | 27.32 | 0.27 | 82.10 |
|
Brandon Aiyuk
2024-2025
|
20.59 | 16.54 | 6.71 | 3.57 | 53.43 | 0.00 | 14.86 | 0.43 | 37.30 |
| Pct Change | -74.77 | -74.08 | -8.83 | -25.78 | -24.27 | -100.00 | -45.61 | -59.26 | -54.57 |
| Median Prime % Change | -54.57% | ||||||||
| Average Prime % Change | -51.91% | ||||||||
Calculated Market Value: Brandon Aiyuk
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 |
|---|---|
| 1 years, $12,293,530 | $12,293,530 |
