Jordan Davis
2026 Cap Hit
$5,072,000
2026 Cash
$20,500,000
Career Earnings
$16,969,073
2026-2029 Extension (CURRENT)
| Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 |
|
26 | $5,072,000 | 1.68% | $20,500,000 | $20,500,000 | $38,938,000 | |||||
| 2027 |
|
27 | $8,552,600 | 2.65% | $18,438,000 | $38,938,000 | $33,866,000 | |||||
| 2028 |
|
28 | $13,936,600 | 3.93% | $26,000,000 | $64,938,000 | $11,571,000 | |||||
| POTENTIAL OUT: 2029, 3 YR, $64,938,000; $7,714,000 DEAD CAP | ||||||||||||
| 2029 |
|
29 | $18,879,600 | 5.03% | $26,000,000 | $90,938,000 | $7,714,000 | |||||
| 2030 |
|
30 |
Void UFA |
$16,944,600 | 4.26% | - | $90,938,000 | $3,857,000 | ||||
| 2031 |
|
Void
|
$13,087,600 | 3.02% | - | $90,938,000 | - | |||||
| 2032 |
|
Void
|
$9,652,000 | - | - | $90,938,000 | - | |||||
| 2033 |
|
Void
|
$4,813,000 | - | - | $90,938,000 | - | |||||
| Year | Age | Status | Base P5 Salary | Signing Bonus | Restructure Bonus | Option Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 |
|
26 | $1,215,000 | $18,785,000 | $500,000 | - | - | $20,500,000 | $20,500,000 | $90,938,000 | ||
| 2027 |
|
27 | $1,260,000 | - | - | $17,178,000 | - | $18,438,000 | $38,938,000 | $70,438,000 | ||
| 2028 |
|
28 | $1,305,000 | - | - | $24,195,000 | $500,000 | $26,000,000 | $64,938,000 | $52,000,000 | ||
| POTENTIAL OUT: 2029, 3 YR, $64,938,000; $7,714,000 DEAD CAP | ||||||||||||
| 2029 |
|
29 | $1,435,000 | - | - | $24,065,000 | $500,000 | $26,000,000 | $90,938,000 | $26,000,000 | ||
| 2030 |
|
30 |
Void |
- | - | - | - | - | - | $90,938,000 | - | |
| 2031 |
|
31 |
Void |
- | - | - | - | - | - | $90,938,000 | - | |
| 2032 |
|
32 |
Void |
- | - | - | - | - | - | $90,938,000 | - | |
| 2033 |
|
33 |
Void |
- | - | - | - | - | - | $90,938,000 | - | |
- $38.938M guaranteed at signing (signing bonus + 2026 compensation + 2027 compensation)
- $25.5M of 2028 salary fully guarantees the 3rd league day of 2027 (injury at signing)
- 2027 Option Bonus: $17,178,000
- 2028 Option Bonus: $24,195,000
- 2029 Option Bonus: $24,065,000
- 2030-2033 years automatically void
- Escalators available
2022-2026 Rookie
Seasons
4 Years
Career Earnings thru 2026
$16,969,073
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2022 | 22 |
|
Active
|
$10,206,360 |
$10,206,360 |
|
| 2023 | 23 |
|
Active
|
$1,478,149 |
$11,684,509 |
|
| 2024 | 24 |
|
Active
|
$2,251,298 |
$13,935,807 |
Champion |
| 2025 | 25 |
|
Active
|
$3,033,266 |
$16,969,073 |
|
| Total |
$16,969,073 |
$16,969,073 |
||||
| 2026 | 26 |
|
Active
|
$20,500,000 |
||
| 2027 | 27 |
|
Active
|
$18,438,000 |
||
| 2028 | 28 |
|
Active
|
$26,000,000 |
||
| 2029 | 29 |
|
Active
|
$26,000,000 |
||
| Total |
$107,907,073 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$6,533,894 | $9,501,360 | $925,000 | - | $8,819 | - | $16,969,073 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 |
|
22 |
$705,000
|
$9,501,360 |
$10,206,360 |
$10,206,360 |
|||||
| 2023 |
|
23 |
$1,028,149
|
$450,000 |
$1,478,149 |
$11,684,509 |
|||||
| 2024 |
|
24 |
$1,776,298
|
$475,000 |
$2,251,298 |
$13,935,807 |
|||||
| 2025 |
|
25 |
$3,024,447
|
$8,819 |
$3,033,266 |
$16,969,073 |
|||||
| Total |
$6,533,894 |
$9,501,360 |
$925,000 |
$8,819 |
$16,969,073 |
$16,969,073 |
|||||
| 2026 |
|
26 |
$1,215,000
|
$18,785,000 |
$500,000 |
$20,500,000 |
|||||
| 2027 |
|
27 |
$1,260,000
|
$17,178,000 |
$18,438,000 |
||||||
| 2028 |
|
28 |
$1,305,000
|
$24,195,000 |
$500,000 |
$26,000,000 |
|||||
| 2029 |
|
29 |
$1,435,000
|
$24,065,000 |
$500,000 |
$26,000,000 |
|||||
| Total |
$11,748,894 |
$28,286,360 |
$500,000 |
$925,000 |
$65,438,000 |
$1,008,819 |
$107,907,073 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 4 |
|
$6,533,894 | $9,501,360 | $925,000 | - | $8,819 | - | $16,969,073 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2022 |
|
9 - 12 | Ankle |
| Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | PHI | 17 | 17 | 686 | 65.15 | 5 | 72 | 34 | 38 | 0 | 0 |
| 2024 | PHI | 17 | 16 | 367 | 31.75 | 1 | 27 | 15 | 12 | 0 | 0 |
| 2023 | PHI | 17 | 17 | 519 | 45.25 | 3 | 45 | 18 | 27 | 1 | 0 |
| 2022 | PHI | 13 | 5 | 224 | 19.03 | 0 | 18 | 8 | 10 | 0 | 0 |
Calculated Market Value
Market Value
- 4 years, $81,886,204
- Avg. Salary: $20,471,551
- NFL Rank: 110
Current Contract
- Free Agent: 2030
- Avg. Salary: $26,000,000
- NFL Rank: 59
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Jordan Davis to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Milton Williams | 4 | $104,000,000 | $26,000,000 | 26 |
| Ed Oliver | 4 | $68,000,000 | $17,000,000 | 25 |
| Osa Odighizuwa | 4 | $80,000,000 | $20,000,000 | 26 |
| Alim McNeill | 4 | $97,000,000 | $24,250,000 | 24 |
| Averages | 4 | $87,250,000 | $21,812,500 | 25.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Davis's current age (26), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 3 | $65,733,333 | $21,911,111 |
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%, Snaps %, Tackles/Gm, Sacks/Gm, Stops/Gm, QB Hurries/Gm, Rating
| Player | GP% | Snaps % | Tackles/Gm | Sacks/Gm | Stops/Gm | QB Hurries/Gm | Rating |
|---|---|---|---|---|---|---|---|
|
Milton Williams
2023-2024
|
97.06 | 42.25 | 0.97 | 0.17 | 1.09 | 1.24 | 69.90 |
|
Ed Oliver
2021-2022
|
90.91 | 54.60 | 1.63 | 0.22 | 1.67 | 1.33 | 70.05 |
|
Osa Odighizuwa
2023-2024
|
100.00 | 66.77 | 1.50 | 0.22 | 1.65 | 2.06 | 74.75 |
|
Alim McNeill
2022-2023
|
88.24 | 67.80 | 1.13 | 0.20 | 1.43 | 1.53 | 79.15 |
| Average | 94.05 | 57.86 | 1.31 | 0.20 | 1.46 | 1.54 | 73.46 |
|
Jordan Davis
2024-2025
|
100.00 | 48.40 | 1.44 | 0.16 | 1.65 | 0.88 | 69.60 |
| Pct Change | 6.33 | -16.35 | 9.92 | -20.00 | 13.01 | -42.86 | -5.25 |
| Median Prime % Change | -5.25% | ||||||
| Average Prime % Change | -7.89% | ||||||
Calculated Market Value: Jordan 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 |
|---|---|
| 4 years, $81,886,204 | $20,471,551 |
