NFL
Grover Stewart
Grover Stewart
2024 Cap Hit
$10,320,000
2024 Cash
$14,500,000
Career Earnings
$46,597,386
2024-2026 Free Agent (CURRENT)
Grover Stewart signed a 3 year , $39,000,000 contract with the Indianapolis Colts, including $6,000,000 signing bonus, $25,730,000 guaranteed, and an average annual salary of $13,000,000. In 2024, Stewart will earn a base salary of $4,490,000, a signing bonus of $6,000,000 and a roster bonus of $3,500,000, while carrying a cap hit of $10,320,000 and a dead cap value of $17,990,000.
| Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 |
|
31 | $4,490,000 | $6,000,000 | $3,500,000 | $14,500,000 | $14,500,000 | $14,500,000 | $13,000,000 | |
| 2025 |
|
32 | $7,740,000 | - | $4,000,000 | $12,250,000 | $26,750,000 | $13,375,000 | $12,250,000 | |
| 2026 |
|
33 | $11,740,000 | - | - | $12,250,000 | $39,000,000 | $13,000,000 | $12,250,000 |
- $17.99M guaranteed at signing (signing bonus + 2024 salary + 2024 roster bonus + 2025 roster bonus)
- 2025 salary fully guarantees the 3rd league day of 2025 (injury guaranteed at signing)
- 2024 Roster Bonus: $3.5M (due March 15, 2024)
- 2025 Roster Bonus: $4M (guaranteed, due the 3rd league day of 2025)
- Per Game Active Bonus: $30,000 ($510,000)
2020-2023 Extension
Grover Stewart signed a 3 year , $30,750,000 contract with the Indianapolis Colts, including $5,000,000 signing bonus, $19,247,176 guaranteed, and an average annual salary of $10,250,000.
2017-2020 Rookie
Grover Stewart signed a 4 year , $2,819,648 contract with the Indianapolis Colts, including $419,648 signing bonus, $419,648 guaranteed, and an average annual salary of $704,912.
Career Earnings thru 2024
$46,597,386
Career Earnings w/ Different Teams
1 team
Earnings Per Year
| Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
|---|---|---|---|---|---|---|
| 2017 | 24 |
|
Active
|
$884,648 |
$884,648 |
|
| 2018 | 25 |
|
Active
|
$555,000 |
$1,439,648 |
|
| 2019 | 26 |
|
Active
|
$645,000 |
$2,084,648 |
|
| 2020 | 27 |
|
Active
|
$7,267,738 |
$9,352,386 |
|
| 2021 | 28 |
|
Active
|
$6,980,000 |
$16,332,386 |
|
| 2022 | 29 |
|
Active
|
$9,355,000 |
$25,687,386 |
|
| 2023 | 30 |
|
Active
|
$6,410,000 |
$32,097,386 |
|
| 2024 | 31 |
|
Active
|
$14,500,000 |
$46,597,386 |
|
| Total |
$46,597,386 |
$46,597,386 |
||||
| 2025 | 32 |
|
Active
|
$12,250,000 |
$58,847,386 |
|
| 2026 | 33 |
|
Active
|
$12,250,000 |
$71,097,386 |
|
| Total |
$71,097,386 |
| Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2017 |
|
24 |
$465,000
|
$419,648 |
$884,648 |
$884,648 |
|||||
| 2018 |
|
25 |
$555,000
|
$555,000 |
$1,439,648 |
||||||
| 2019 |
|
26 |
$645,000
|
$645,000 |
$2,084,648 |
||||||
| 2020 |
|
27 |
$2,133,000
|
$5,000,000 |
$134,738 |
$7,267,738 |
$9,352,386 |
||||
| 2021 |
|
28 |
$5,660,000
|
$1,320,000 |
$6,980,000 |
$16,332,386 |
|||||
| 2022 |
|
29 |
$7,035,000
|
$2,320,000 |
$9,355,000 |
$25,687,386 |
|||||
| 2023 |
|
30 |
$6,190,000
|
$6,410,000 |
$32,097,386 |
||||||
| 2024 |
|
31 |
$4,490,000
|
$6,000,000 |
$3,500,000 |
$14,500,000 |
$46,597,386 |
||||
| Total |
$27,173,000 |
$11,419,648 |
$7,140,000 |
$134,738 |
$46,597,386 |
$46,597,386 |
|||||
| 2025 |
|
32 |
$7,740,000
|
$4,000,000 |
$12,250,000 |
$58,847,386 |
|||||
| 2026 |
|
33 |
$11,740,000
|
$12,250,000 |
$71,097,386 |
||||||
| Total |
$46,653,000 |
$11,419,648 |
$11,140,000 |
$134,738 |
$71,097,386 |
Earnings Per Team
| Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
|---|---|---|---|---|---|---|---|---|
| 7 |
|
$22,683,000 | $5,419,648 | $3,640,000 | - | - | $134,738 | $32,097,386 |
-
Mar 11, 2024
Signed a 3 year $39 million contract with Indianapolis (IND)
-
Oct 17, 2023
Suspended 6 games for violating the league's PED policy, forfeiting $3.625M of salary & bonus with Indianapolis (IND)
-
Nov 28, 2020
Signed a 3 year $30.75 million contract extension with Indianapolis (IND)
-
May 18, 2017
Signed a 4 year $2.81 million contract with Indianapolis (IND)
-
Apr 29, 2017
Drafted by Indianapolis (IND): Round 4 (#144 overall)
| Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | IND | 11 | 11 | 445 | 59.70 | 1 | 41 | 23 | 18 | ||
| 2022 | IND | 17 | 17 | 778 | 68.40 | 4 | 70 | 44 | 26 | ||
| 2021 | IND | 17 | 17 | 643 | 59.60 | 1 | 46 | 23 | 23 | 1 | |
| 2020 | IND | 16 | 16 | 581 | 57.40 | 1 | 53 | 40 | 13 | ||
| 2019 | IND | 16 | 13 | 632 | 60.90 | 3 | 30 | 14 | 16 | ||
| 2018 | IND | 15 | 1 | 290 | 30.20 | 17 | 8 | 9 | |||
| 2017 | IND | 15 | 256 | 23.80 | 23 | 12 | 11 |
Calculated Market Value
Market Value
- 2 years, $13,066,398
- Avg. Salary: $6,533,199
- NFL Rank: 365
- DT Rank: 35
Current Contract
- Free Agent: 2027
- Avg. Salary: $13,000,000
- NFL Rank: 180
- DT Rank: 19
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Grover Stewart to.
| Player | Length | Value | Avg. Salary | Age When Signed |
|---|---|---|---|---|
| Lawrence Guy | 4 | $11,500,000 | $2,875,000 | 30 |
| Roy Robertson-Harris | 3 | $21,600,000 | $7,200,000 | 29 |
| David Onyemata | 3 | $35,000,000 | $11,666,667 | 30 |
| DaQuan Jones | 2 | $14,000,000 | $7,000,000 | 30 |
| Averages | 3 | $20,525,000 | $7,185,417 | 29.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Stewart's current age (30), a linear regression is performed, providing us with the following initial value.
| Length | Value | Avg. Salary |
|---|---|---|
| 3 | $19,247,370 | $6,415,790 |
Statistical Comparisons
Now we'll compare our variables and Stewart statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Tackles/Gm, Sacks/Gm, Stops/Gm, QB Hurries/Gm, Rating
| Player | GP% | Tackles/Gm | Sacks/Gm | Stops/Gm | QB Hurries/Gm | Rating |
|---|---|---|---|---|---|---|
|
Lawrence Guy
2019-2020
|
93.75 | 2.40 | 0.17 | 2.00 | 0.83 | 69.95 |
|
Roy Robertson-Harris
2021-2022
|
91.18 | 1.58 | 0.19 | 1.65 | 1.58 | 58.45 |
|
David Onyemata
2021-2022
|
82.35 | 1.32 | 0.25 | 1.43 | 1.68 | 73.20 |
|
DaQuan Jones
2020-2021
|
100.00 | 1.45 | 0.09 | 1.27 | 0.97 | 66.90 |
| Average | 91.82 | 1.69 | 0.18 | 1.59 | 1.27 | 67.13 |
|
Grover Stewart
2022-2023
|
84.85 | 2.39 | 0.16 | 2.21 | 0.64 | 72.60 |
| Pct Change | -7.59 | 41.42 | -11.11 | 38.99 | -49.61 | 8.15 |
| Median Prime % Change | 0.28% | |||||
| Average Prime % Change | 3.38% | |||||
Calculated Market Value: Grover Stewart
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, $13,066,398 | $6,533,199 |
