Travis Etienne
2026 Cap Hit
$5,000,000
2026 Cash
$14,000,000
Career Earnings
$19,050,871
2026-2029 Free Agent (CURRENT)
| Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||
|---|---|---|---|---|---|---|---|---|---|
| 2026 |
|
27 | $5,000,000 | 1.66% | $14,000,000 | $14,000,000 | $12,000,000 | ||
| 2027 |
|
28 | $13,000,000 | 4.02% | $10,000,000 | $24,000,000 | $10,000,000 | ||
| POTENTIAL OUT: 2028, 2 YR, $24,000,000; $0 DEAD CAP | |||||||||
| 2028 |
|
29 | $15,000,000 | 4.23% | $12,000,000 | $36,000,000 | - | ||
| 2029 |
|
30 | $14,000,000 | 3.73% | $11,000,000 | $47,000,000 | - | ||
| 2030 |
|
31 |
UFA |
||||||
| Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | Cash Remaining | |||
|---|---|---|---|---|---|---|---|---|---|
| 2026 |
|
27 | $2,000,000 | $12,000,000 | $14,000,000 | $14,000,000 | $47,000,000 | ||
| 2027 |
|
28 | $10,000,000 | - | $10,000,000 | $24,000,000 | $33,000,000 | ||
| POTENTIAL OUT: 2028, 2 YR, $24,000,000; $0 DEAD CAP | |||||||||
| 2028 |
|
29 | $12,000,000 | - | $12,000,000 | $36,000,000 | $23,000,000 | ||
| 2029 |
|
30 | $11,000,000 | - | $11,000,000 | $47,000,000 | $11,000,000 | ||
- $24M guaranteed at signing (signing bonus + 2026 salary + 2027 salary)
- $4M of 2028 salary injury guaranteed at signing
- Escalators available
2021-2025 Rookie
Seasons
5 Years
Career Earnings thru 2026
$19,050,871
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2021 | 22 |
|
Injured
|
$7,400,440 |
$7,400,440 |
|
| 2022 | 23 |
|
Active
|
$1,246,278 |
$8,646,718 |
|
| 2023 | 24 |
|
Active
|
$1,832,555 |
$10,479,273 |
|
| 2024 | 25 |
|
Active
|
$2,418,833 |
$12,898,106 |
|
| 2025 | 26 |
|
Active / Club Exercised
|
$6,152,765 |
$19,050,871 |
|
| Total |
$19,050,871 |
$19,050,871 |
||||
| 2026 | 27 |
|
Active
|
$14,000,000 |
||
| 2027 | 28 |
|
Active
|
$10,000,000 |
||
| 2028 | 29 |
|
Active
|
$12,000,000 |
||
| 2029 | 30 |
|
Active
|
$11,000,000 |
||
| Total |
$66,050,871 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 5 |
|
$12,300,666 | $6,740,440 | - | - | $9,765 | - | $19,050,871 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 |
|
22 |
$660,000
|
$6,740,440 |
$7,400,440 |
$7,400,440 |
|||||
| 2022 |
|
23 |
$1,246,278
|
$1,246,278 |
$8,646,718 |
||||||
| 2023 |
|
24 |
$1,832,555
|
$1,832,555 |
$10,479,273 |
||||||
| 2024 |
|
25 |
$2,418,833
|
$2,418,833 |
$12,898,106 |
||||||
| 2025 |
|
26 |
$6,143,000
|
$9,765 |
$6,152,765 |
$19,050,871 |
|||||
| Total |
$12,300,666 |
$6,740,440 |
$9,765 |
$19,050,871 |
$19,050,871 |
||||||
| 2026 |
|
27 |
$2,000,000
|
$12,000,000 |
$14,000,000 |
||||||
| 2027 |
|
28 |
$10,000,000
|
$10,000,000 |
|||||||
| 2028 |
|
29 |
$12,000,000
|
$12,000,000 |
|||||||
| 2029 |
|
30 |
$11,000,000
|
$11,000,000 |
|||||||
| Total |
$47,300,666 |
$18,740,440 |
$9,765 |
$66,050,871 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 5 |
|
$12,300,666 | $6,740,440 | - | - | $9,765 | - | $19,050,871 |
Injuries
| Year | Weeks | Reason | |
|---|---|---|---|
| 2021 |
|
1 - 18 | Foot |
| 2021 |
|
16 - 16 | COVID-19 |
| Year | Team | GP | GS | Snaps | Snaps% | Rush Attempts | Rush Yards | Rush Yards/Gm | Rush Touchdowns | Rec Targets | Rec Receptions | Rec Yards | Rec Yards/Rec | Rec Yards/Gm | Rec Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | JAX | 17 | 16 | 691 | 60.19 | 260 | 1,107 | 65.1 | 7 | 52 | 36 | 292 | 8.1 | 17.2 | 6 | 1 |
| 2024 | JAX | 15 | 15 | 494 | 47.82 | 150 | 558 | 37.2 | 2 | 52 | 39 | 254 | 6.5 | 16.9 | 0 | 1 |
| 2023 | JAX | 17 | 17 | 856 | 73.48 | 267 | 1,008 | 59.3 | 11 | 73 | 58 | 476 | 8.2 | 28.0 | 1 | 0 |
| 2022 | JAX | 17 | 12 | 669 | 59.68 | 220 | 1,125 | 66.2 | 5 | 45 | 35 | 316 | 9.0 | 18.6 | 0 | 5 |
Calculated Market Value
Market Value
- 2 years, $13,627,624
- Avg. Salary: $6,813,812
- NFL Rank: 398
- RB Rank: 20
Current Contract
- Free Agent: 2030
- Avg. Salary: $11,850,000
- NFL Rank: 260
- RB Rank: 9
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Travis Etienne to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Najee Harris | 1 | $5,250,000 | $5,250,000 | 27 |
| Tony Pollard | 3 | $21,750,000 | $7,250,000 | 26 |
| Javonte Williams | 1 | $3,000,000 | $3,000,000 | 24 |
| Joe Mixon | 3 | $25,500,000 | $8,500,000 | 27 |
| Averages | 2 | $13,875,000 | $6,000,000 | 26.0 |
Base Calculated Value
After adjusting the above contracts as if signed at Etienne's current age (27), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 2 | $15,016,666 | $7,508,333 |
Statistical Comparisons
Now we'll compare our variables and Etienne statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Snaps %, Rush Yds/Gm, Rush TD/Gm, Rec/Gm, Rec Yds/Gm, Fum/Gm, Rating
| Player | GP% | Snaps % | Rush Yds/Gm | Rush TD/Gm | Rec/Gm | Rec Yds/Gm | Fum/Gm | Rating |
|---|---|---|---|---|---|---|---|---|
|
Najee Harris
2023-2024
|
100.00 | 51.75 | 61.12 | 0.41 | 1.91 | 13.32 | 0.06 | 78.00 |
|
Tony Pollard
2022-2023
|
97.06 | 59.80 | 60.97 | 0.45 | 2.85 | 20.67 | 0.09 | 83.05 |
|
Javonte Williams
2023-2024
|
97.06 | 48.00 | 39.00 | 0.21 | 3.00 | 17.39 | 0.09 | 62.45 |
|
Joe Mixon
2022-2023
|
93.94 | 62.75 | 59.61 | 0.52 | 3.61 | 26.35 | 0.00 | 75.20 |
| Average | 97.02 | 55.58 | 55.18 | 0.40 | 2.84 | 19.43 | 0.06 | 74.68 |
|
Travis Etienne
2024-2025
|
94.12 | 53.95 | 52.03 | 0.28 | 2.34 | 17.06 | 0.06 | 66.65 |
| Pct Change | -2.99 | -2.93 | -5.71 | -30.00 | -17.61 | -12.20 | 0.00 | -10.75 |
| Median Prime % Change | -8.23% | |||||||
| Average Prime % Change | -10.27% | |||||||
Calculated Market Value: Travis Etienne
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 |
|---|---|
| 2 years, $13,627,624 | $6,813,812 |
