Zay Flowers
2026 Cap Hit
$4,466,138
2026 Cash
$2,664,059
Career Earnings
$11,669,826
2023-2027 Rookie (CURRENT)
| Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
|---|---|---|---|---|---|---|---|---|
| 2023 |
|
23 | $2,552,079 | 1.14% | $7,958,316 | $7,958,316 | $14,036,434 | |
| 2024 |
|
24 | $3,190,099 | 1.25% | $1,683,579 | $9,641,895 | $11,484,355 | |
| 2025 |
|
25 | $3,830,010 | 1.37% | $2,027,931 | $11,669,826 | $8,296,148 | |
| 2026 |
|
26 | $4,466,138 | 1.48% | $2,664,059 | $14,333,885 | $4,466,138 | |
| 2027 |
|
27 |
Club
|
$27,298,000 | 8.45% | $27,298,000 | $41,631,885 | - |
| 2028 |
|
28 |
UFA |
| Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
23 | $750,000 | $7,208,316 | - | - | $7,958,316 | $7,958,316 | $41,631,885 | |
| 2024 |
|
24 | $978,020 | - | $410,000 | - | $1,683,579 | $9,641,895 | $33,673,569 | |
| 2025 |
|
25 | $1,586,040 | - | $440,000 | $1,891 | $2,027,931 | $11,669,826 | $31,989,990 | |
| 2026 |
|
26 | $2,664,059 | - | - | - | $2,664,059 | $14,333,885 | $29,962,059 | |
| 2027 |
|
27 |
Club |
$27,298,000 | - | - | - | $27,298,000 | $41,631,885 | $27,298,000 |
- Fully Guaranteed
- 5th-Year Option Available (escalated for 1 Pro Bowl)
Seasons
3 Years
Career Earnings thru 2026
$11,669,826
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2023 | 23 |
|
Active
|
$7,958,316 |
$7,958,316 |
|
| 2024 | 24 |
|
Active
|
$1,683,579 |
$9,641,895 |
Afc Pro Bowl:WR |
| 2025 | 25 |
|
Active
|
$2,027,931 |
$11,669,826 |
Afc Pro Bowl:WR |
| Total |
$11,669,826 |
$11,669,826 |
||||
| 2026 | 26 |
|
Active
|
$2,664,059 |
||
| 2027 | 27 |
|
Active / Club
|
$27,298,000 |
||
| Total |
$41,631,885 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 3 |
|
$3,314,060 | $7,208,316 | $850,000 | - | $1,891 | $295,559 | $11,669,826 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
23 |
$750,000
|
$7,208,316 |
$7,958,316 |
$7,958,316 |
|||||
| 2024 |
|
24 |
$978,020
|
$410,000 |
$295,559 |
$1,683,579 |
$9,641,895 |
||||
| 2025 |
|
25 |
$1,586,040
|
$440,000 |
$1,891 |
$2,027,931 |
$11,669,826 |
||||
| Total |
$3,314,060 |
$7,208,316 |
$850,000 |
$1,891 |
$295,559 |
$11,669,826 |
$11,669,826 |
||||
| 2026 |
|
26 |
$2,664,059
|
$2,664,059 |
|||||||
| 2027 |
|
27 |
$27,298,000
|
$27,298,000 |
|||||||
| Total |
$33,276,119 |
$7,208,316 |
$850,000 |
$1,891 |
$295,559 |
$41,631,885 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 3 |
|
$3,314,060 | $7,208,316 | $850,000 | - | $1,891 | $295,559 | $11,669,826 |
Fines
| Date | Reason | Fine Amount | ||
|---|---|---|---|---|
| Feb 02, 2024 |
|
Taunting against Kansas City (KC) | $10,927 | |
| Fines: 1 | $10,927 |
| Year | Team | GP | GS | Snaps | Snaps% | Rec Receptions | Rec Yards | Rec Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | BAL | 17 | 17 | 878 | 86.59 | 86 | 1,211 | 5 | 3 |
| 2024 | BAL | 17 | 15 | 832 | 74.96 | 74 | 1,059 | 4 | 0 |
| 2023 | BAL | 16 | 16 | 905 | 80.44 | 77 | 858 | 5 | 0 |
Calculated Market Value
Market Value
- 3 years, $92,998,848
- Avg. Salary: $30,999,616
- NFL Rank: 35
- WR Rank: 7
Current Contract
- Free Agent: 2028
- Avg. Salary: $3,509,109
- NFL Rank: 600
- WR Rank: 56
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Zay Flowers to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Garrett Wilson | 4 | $130,000,000 | $32,500,000 | 24 |
| Brandon Aiyuk | 4 | $120,000,000 | $30,000,000 | 26 |
| D.K. Metcalf | 4 | $132,000,000 | $33,000,000 | 27 |
| Jaylen Waddle | 3 | $84,750,000 | $28,250,000 | 25 |
| Averages | 4 | $116,687,500 | $30,937,500 | 25.5 |
Base Calculated Value
After adjusting the above contracts as if signed at Flowers's current age (25), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 4 | $125,810,128 | $31,452,532 |
Statistical Comparisons
Now we'll compare our variables and Flowers 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 |
|---|---|---|---|---|---|---|---|---|---|
|
Garrett Wilson
2023-2024
|
100.00 | 93.90 | 9.47 | 5.76 | 63.12 | 0.29 | 22.50 | 0.35 | 75.90 |
|
Brandon Aiyuk
2022-2023
|
97.06 | 83.20 | 6.64 | 4.64 | 71.42 | 0.45 | 22.24 | 0.21 | 86.30 |
|
D.K. Metcalf
2023-2024
|
91.18 | 77.30 | 7.32 | 4.26 | 67.94 | 0.42 | 20.39 | 0.29 | 77.15 |
|
Jaylen Waddle
2022-2023
|
91.18 | 64.95 | 7.13 | 4.74 | 76.45 | 0.39 | 30.45 | 0.45 | 87.30 |
| Average | 94.86 | 79.84 | 7.64 | 4.85 | 69.73 | 0.39 | 23.90 | 0.33 | 81.66 |
|
Zay Flowers
2024-2025
|
100.00 | 80.80 | 6.88 | 4.71 | 66.76 | 0.26 | 27.65 | 0.29 | 80.85 |
| Pct Change | 5.42 | 1.20 | -9.95 | -2.89 | -4.26 | -33.33 | 15.69 | 12.12 | -0.99 |
| Median Prime % Change | -0.99% | ||||||||
| Average Prime % Change | -1.89% | ||||||||
Calculated Market Value: Zay Flowers
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, $92,998,848 | $30,999,616 |
