Dalton Kincaid
2026 Cap Hit
$4,272,234
2026 Cash
$2,580,957
Career Earnings
$11,015,901
2023-2027 Rookie (CURRENT)
| Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
|---|---|---|---|---|---|---|---|---|
| 2023 |
|
24 | $2,441,277 | 1.09% | $7,515,108 | $7,515,108 | $13,427,022 | |
| 2024 |
|
25 | $3,051,596 | 1.19% | $1,521,645 | $9,036,753 | $10,985,745 | |
| 2025 |
|
26 | $3,670,425 | 1.31% | $1,979,148 | $11,015,901 | $7,942,659 | |
| 2026 |
|
27 | $4,272,234 | 1.42% | $2,580,957 | $13,596,858 | $4,272,234 | |
| 2027 |
|
28 |
Club
|
$8,162,000 | 2.53% | $8,162,000 | $21,758,858 | - |
| 2028 |
|
29 |
UFA |
| Year | Age | Status | Base P5 Salary | Signing Bonus | Workout Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
24 | $750,000 | $6,765,108 | - | $7,515,108 | $7,515,108 | $21,758,858 | |
| 2024 |
|
25 | $1,360,319 | - | - | $1,521,645 | $9,036,753 | $14,243,750 | |
| 2025 |
|
26 | $1,970,638 | - | $8,510 | $1,979,148 | $11,015,901 | $12,722,105 | |
| 2026 |
|
27 | $2,580,957 | - | - | $2,580,957 | $13,596,858 | $10,742,957 | |
| 2027 |
|
28 |
Club |
$8,162,000 | - | - | $8,162,000 | $21,758,858 | $8,162,000 |
- Fully Guaranteed
- 5th-Year Option available in 2027
Seasons
3 Years
Career Earnings thru 2026
$11,015,901
Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2023 | 24 |
|
Active
|
$7,515,108 |
$7,515,108 |
|
| 2024 | 25 |
|
Active
|
$1,521,645 |
$9,036,753 |
|
| 2025 | 26 |
|
Active
|
$1,979,148 |
$11,015,901 |
|
| Total |
$11,015,901 |
$11,015,901 |
||||
| 2026 | 27 |
|
Active
|
$2,580,957 |
||
| 2027 | 28 |
|
Active / Club
|
$8,162,000 |
||
| Total |
$21,758,858 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 3 |
|
$4,080,957 | $6,765,108 | - | - | $8,510 | $161,326 | $11,015,901 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 |
|
24 |
$750,000
|
$6,765,108 |
$7,515,108 |
$7,515,108 |
|||||
| 2024 |
|
25 |
$1,360,319
|
$161,326 |
$1,521,645 |
$9,036,753 |
|||||
| 2025 |
|
26 |
$1,970,638
|
$8,510 |
$1,979,148 |
$11,015,901 |
|||||
| Total |
$4,080,957 |
$6,765,108 |
$8,510 |
$161,326 |
$11,015,901 |
$11,015,901 |
|||||
| 2026 |
|
27 |
$2,580,957
|
$2,580,957 |
|||||||
| 2027 |
|
28 |
$8,162,000
|
$8,162,000 |
|||||||
| Total |
$14,823,914 |
$6,765,108 |
$8,510 |
$161,326 |
$21,758,858 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 3 |
|
$4,080,957 | $6,765,108 | - | - | $8,510 | $161,326 | $11,015,901 |
| Year | Team | GP | GS | Snaps | Snaps% | Rec Targets | Rec Receptions | Rec Yards | Rec Yards/Rec | Rec Yards/Gm | Rec Touchdowns | Fum |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | BUF | 12 | 4 | 302 | 26.68 | 49 | 39 | 571 | 14.6 | 47.6 | 5 | 1 |
| 2024 | BUF | 13 | 9 | 471 | 43.37 | 75 | 44 | 448 | 10.2 | 34.5 | 2 | 1 |
| 2023 | BUF | 16 | 11 | 699 | 60.10 | 91 | 73 | 673 | 9.2 | 42.1 | 2 | 1 |
Calculated Market Value
Market Value
- 3 years, $43,752,495
- Avg. Salary: $14,584,165
- NFL Rank: 202
- TE Rank: 4
Current Contract
- Free Agent: 2028
- Avg. Salary: $3,356,756
- NFL Rank: 575
- TE Rank: 39
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Dalton Kincaid to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Pat Freiermuth | 4 | $48,400,000 | $12,100,000 | 25 |
| Jake Ferguson | 4 | $50,000,000 | $12,500,000 | 26 |
| Cole Kmet | 4 | $50,000,000 | $12,500,000 | 24 |
| T.J. Hockenson | 4 | $66,000,000 | $16,500,000 | 26 |
| Averages | 4 | $53,600,000 | $13,400,000 | 25.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Kincaid's current age (26), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 3 | $41,526,666 | $13,842,222 |
Statistical Comparisons
Now we'll compare our variables and Kincaid 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 |
|---|---|---|---|---|---|---|---|---|
|
Pat Freiermuth
2022-2023
|
82.35 | 5.18 | 3.39 | 37.14 | 0.14 | 15.82 | 0.11 | 70.40 |
|
Jake Ferguson
2023-2024
|
91.18 | 6.06 | 4.19 | 40.48 | 0.16 | 24.26 | 0.23 | 63.20 |
|
Cole Kmet
2021-2022
|
100.00 | 4.76 | 3.24 | 34.00 | 0.21 | 15.85 | 0.21 | 65.50 |
|
T.J. Hockenson
2021-2022
|
85.29 | 7.31 | 5.07 | 51.62 | 0.34 | 21.62 | 0.24 | 69.15 |
| Average | 89.71 | 5.83 | 3.97 | 40.81 | 0.21 | 19.39 | 0.20 | 67.06 |
|
Dalton Kincaid
2024-2025
|
73.53 | 4.96 | 3.32 | 40.76 | 0.28 | 21.88 | 0.16 | 79.25 |
| Pct Change | -18.04 | -14.92 | -16.37 | -0.12 | 33.33 | 12.84 | 20.00 | 18.18 |
| Median Prime % Change | 6.36% | |||||||
| Average Prime % Change | 4.36% | |||||||
Calculated Market Value: Dalton Kincaid
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, $43,752,495 | $14,584,165 |
