Derrick Henry
2024 Cap Hit
$5,105,000
2024 Cash
$9,000,000
Career Earnings
$65,407,928
2024-2025 Free Agent (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | ||||
---|---|---|---|---|---|---|---|---|---|---|
2024 | 30 | $5,105,000 | 2.00% | $9,000,000 | $9,000,000 | $9,000,000 | ||||
POTENTIAL OUT: 2025, 1 YR, $9,000,000; $3,895,000 DEAD CAP | ||||||||||
2025 | 31 | $10,895,000 | 3.99% | $7,000,000 | $16,000,000 | $3,895,000 | ||||
2026 | 32 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Roster Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|
2024 | 30 | $1,210,000 | $7,790,000 | - | $9,000,000 | $9,000,000 | $9,000,000 | $8,000,000 | |
2025 | 31 | $6,000,000 | - | $1,000,000 | $7,000,000 | $16,000,000 | $8,000,000 | $7,000,000 |
- $9M guaranteed (signing bonus + 2024 salary)
- 2025 Roster Bonus: $1M (5th league day of 2025)
- Incentives
1200 Rush Yards: $500,000
1500 Rush Yards: $500,000
13 Total TDs: $500,000
15 Total TDs: $500,000
1000 Rush Yds + Super Bowl Win: $500,000
2020-2023 Franchise Tag Extension
2020-2020 Franchise Tag
2016-2019 Rookie
Seasons
8 Years
Career Earnings thru 2024
$65,407,928
Earnings w/ Different Teams
2 teams
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2016 | 22 |
Active
|
$2,583,038 |
$2,583,038 |
||
2017 | 23 |
Active
|
$695,815 |
$3,278,853 |
||
2018 | 24 |
Active
|
$941,630 |
$4,220,483 |
||
2019 | 25 |
Active
|
$1,187,445 |
$5,407,928 |
||
2020 | 26 |
Active
|
$15,500,000 |
$20,907,928 |
OPOY | |
2021 | 27 |
Active
|
$10,500,000 |
$31,407,928 |
||
2022 | 28 |
Active
|
$14,500,000 |
$45,907,928 |
||
2023 | 29 |
Active
|
$10,500,000 |
$56,407,928 |
Afc Pro Bowl:RB | |
2024 | 30 |
Active
|
$9,000,000 |
$65,407,928 |
||
Total |
$65,407,928 |
$65,407,928 |
||||
2025 | 31 |
Active
|
$7,000,000 |
|||
Total |
$72,407,928 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
8 | $31,274,890 | $14,133,038 | $1,000,000 | $9,000,000 | - | $1,000,000 | $56,407,928 | |
1 | $1,210,000 | $7,790,000 | - | - | - | - | $9,000,000 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2016 | 22 |
$450,000
|
$2,133,038 |
$2,583,038 |
$2,583,038 |
||||||
2017 | 23 |
$695,815
|
$695,815 |
$3,278,853 |
|||||||
2018 | 24 |
$941,630
|
$941,630 |
$4,220,483 |
|||||||
2019 | 25 |
$1,187,445
|
$1,187,445 |
$5,407,928 |
|||||||
2020 | 26 |
$3,000,000
|
$12,000,000 |
$500,000 |
$15,500,000 |
$20,907,928 |
|||||
2021 | 27 |
$10,500,000
|
$10,500,000 |
$31,407,928 |
|||||||
2022 | 28 |
$4,000,000
|
$9,000,000 |
$1,000,000 |
$500,000 |
$14,500,000 |
$45,907,928 |
||||
2023 | 29 |
$10,500,000
|
$10,500,000 |
$56,407,928 |
|||||||
2024 | 30 |
$1,210,000
|
$7,790,000 |
$9,000,000 |
$65,407,928 |
||||||
Total |
$32,484,890 |
$21,923,038 |
$9,000,000 |
$1,000,000 |
$1,000,000 |
$65,407,928 |
$65,407,928 |
||||
2025 | 31 |
$6,000,000
|
$1,000,000 |
$7,000,000 |
|||||||
Total |
$38,484,890 |
$21,923,038 |
$9,000,000 |
$2,000,000 |
$1,000,000 |
$72,407,928 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
8 | $31,274,890 | $14,133,038 | $1,000,000 | $9,000,000 | - | $1,000,000 | $56,407,928 | |
1 | $1,210,000 | $7,790,000 | - | - | - | - | $9,000,000 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2021 | TEN | 9 - 18 | Foot |
- Mar 12, 2024 Signed a 2 year $16 million contract with Baltimore (BAL)
- Sep 01, 2022 Signed a restructured contract with Tennessee (TEN), clearing $5.2M of cap space
- Jul 15, 2020 Signed a 4 year $50 million contract extension with Tennessee (TEN)
- Mar 16, 2020 Signed a 1 year $10.278 million franchise tag by Tennessee (TEN)
- Sep 13, 2019 Fined $10,527 Excessive face mask against Cleveland (CLE)
- May 09, 2016 Signed a 4 year $5.4 million contract with Tennessee (TEN)
- Apr 29, 2016 Drafted by Tennessee (TEN): Round 2 (#45 overall)
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Sep 13, 2019 | Excessive face mask against Cleveland (CLE) | $10,527 |
Year | Team | GP | GS | Snaps | Snaps% | Rush Attempts | Rush Yards | Rush Yards/Gm | Rush Touchdowns | Receiving Targets | Receiving Receptions | Receiving Yards | Receiving Yards/Rec | Receiving Yards/Gm | Receiving Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | BAL | 9 | 8 | 292 | 54.30 | 168 | 1,052 | 116.9 | 11 | 11 | 9 | 93 | 10.3 | 10.3 | 2 | 2 |
2023 | TEN | 17 | 17 | 558 | 53.10 | 280 | 1,167 | 68.6 | 12 | 36 | 28 | 214 | 7.6 | 12.6 | 0 | 0 |
2022 | TEN | 16 | 16 | 648 | 62.60 | 349 | 1,538 | 96.1 | 13 | 41 | 33 | 398 | 12.1 | 24.9 | 0 | 6 |
2021 | TEN | 8 | 8 | 411 | 71.10 | 219 | 937 | 117.1 | 10 | 20 | 18 | 154 | 8.6 | 19.3 | 0 | 1 |
2020 | TEN | 16 | 16 | 704 | 65.70 | 378 | 2,027 | 126.7 | 17 | 31 | 19 | 114 | 6.0 | 7.1 | 0 | 3 |
2019 | TEN | 15 | 15 | 602 | 59.20 | 303 | 1,540 | 102.7 | 16 | 24 | 18 | 206 | 11.4 | 13.7 | 2 | 5 |
2018 | TEN | 16 | 12 | 403 | 40.90 | 215 | 1,059 | 66.2 | 12 | 18 | 15 | 99 | 6.6 | 6.2 | 0 | 1 |
2017 | TEN | 16 | 2 | 411 | 40.10 | 176 | 744 | 46.5 | 5 | 17 | 11 | 136 | 12.4 | 8.5 | 1 | 1 |
2016 | TEN | 15 | 2 | 270 | 25.40 | 110 | 490 | 32.7 | 5 | 15 | 13 | 137 | 10.5 | 9.1 | 0 | 0 |
Calculated Market Value
Market Value
- 2 years, $20,565,850
- Avg. Salary: $10,282,925
- NFL Rank: 224
- RB Rank: 5
Current Contract
- Free Agent: 2026
- Avg. Salary: $8,000,000
- NFL Rank: 286
- RB Rank: 9
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Derrick Henry to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Nick Chubb | 3 | $36,600,000 | $12,200,000 | 25 |
Aaron Jones | 4 | $48,000,000 | $12,000,000 | 26 |
David Montgomery | 3 | $18,000,000 | $6,000,000 | 25 |
Joe Mixon | 2 | $11,500,000 | $5,750,000 | 26 |
Averages | 3 | $28,525,000 | $8,987,500 | 25.5 |
Base Calculated Value
After adjusting the above contracts as if signed at Henry's current age (30), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
3 | $29,905,263 | $9,968,421 |
Statistical Comparisons
Now we'll compare our variables and Henry statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Rush Yds/Gm, Rush TD/Gm, Rec/Gm, Fum/Gm, Rating
Player | GP% | Rush Yds/Gm | Rush TD/Gm | Rec/Gm | Fum/Gm | Rating |
---|---|---|---|---|---|---|
Nick Chubb
2019-2020
|
87.50 | 91.46 | 0.71 | 1.86 | 0.14 | 86.75 |
Aaron Jones
2019-2020
|
93.75 | 72.93 | 0.83 | 3.20 | 0.17 | 81.85 |
David Montgomery
2021-2022
|
85.29 | 56.90 | 0.41 | 2.62 | 0.10 | 68.85 |
Joe Mixon
2021-2022
|
90.91 | 67.30 | 0.67 | 3.40 | 0.07 | 79.40 |
Average | 89.36 | 72.15 | 0.66 | 2.77 | 0.12 | 79.21 |
Derrick Henry
2022-2023
|
100.00 | 81.97 | 0.76 | 1.85 | 0.18 | 88.05 |
Pct Change | 11.91 | 13.61 | 15.15 | -33.21 | -50.00 | 11.16 |
Median Prime % Change | 11.54% | |||||
Average Prime % Change | -5.23% |
Calculated Market Value: Derrick Henry
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, $20,565,850 | $10,282,925 |