Justin Madubuike
2024 Cap Hit
$11,000,000
2024 Cash
$53,102,000
Career Earnings
$6,432,110
2024-2027 Extension (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | 27 | $11,000,000 | 4.31% | $31,000,000 | $31,000,000 | $53,500,000 | ||||||
2025 | 28 | $15,500,000 | 5.67% | $22,500,000 | $53,500,000 | $42,500,000 | ||||||
2026 | 29 | $30,000,000 | 10.26% | $22,000,000 | $75,500,000 | $27,000,000 | ||||||
POTENTIAL OUT: 2027, 3 YR, $75,500,000; $19,000,000 DEAD CAP | ||||||||||||
2027 | 30 | $30,500,000 | 9.75% | $22,500,000 | $98,000,000 | $19,000,000 | ||||||
2028 | 31 |
Void UFA |
$8,000,000 | 2.39% | - | - | $11,000,000 | |||||
2029 |
Void
|
$3,000,000 | 0.84% | - | - | - |
Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Option Bonus | Cash Total | Cash Cumulative | AYC Cumulative | AYC Remaining | |
---|---|---|---|---|---|---|---|---|---|---|---|
2024 | 27 | $6,000,000 | $25,000,000 | - | - | $31,000,000 | $31,000,000 | $31,000,000 | $24,500,000 | ||
2025 | 28 | $7,500,000 | - | - | $15,000,000 | $22,500,000 | $53,500,000 | $26,750,000 | $22,333,333 | ||
2026 | 29 | $22,000,000 | - | - | - | $22,000,000 | $75,500,000 | $25,166,667 | $22,250,000 | ||
2027 | 30 | $18,500,000 | - | $4,000,000 | - | $22,500,000 | $98,000,000 | $24,500,000 | $22,500,000 | ||
2028 | 31 |
Void |
- | - | - | - | - | - | - | - | |
2029 | 32 |
Void |
- | - | - | - | - | - | - | - |
- $53.5M guaranteed at signing (signing bonus + 2024 salary + 2025 salary + 2025 option bonus)
- $22M 2026 salary fully guarantees the 5th league day of 2025 (injury guaranteed at signing)
- 2025 Option Bonus: $15M
- 2027 Roster Bonus: $4M (1st league day of 2027
2024-2024 Franchise Tag
2020-2023 Rookie
Career Earnings thru 2024
$6,432,110
Career Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2020 | 23 |
Active
|
$1,807,296 |
$1,807,296 |
||
2021 | 24 |
Active
|
$830,605 |
$2,637,901 |
||
2022 | 25 |
Active
|
$1,051,209 |
$3,689,110 |
||
2023 | 26 |
Active
|
$2,743,000 |
$6,432,110 |
Afc Pro Bowl:DT All NFL (2nd) | |
Total |
$6,432,110 |
$6,432,110 |
||||
2024 | 27 |
Active
|
$31,000,000 |
|||
2025 | 28 |
Active
|
$22,500,000 |
|||
2026 | 29 |
Active
|
$22,000,000 |
|||
2027 | 30 |
Active
|
$22,500,000 |
|||
Total |
$104,432,110 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2020 | 23 |
$610,000
|
$1,089,680 |
$107,616 |
$1,807,296 |
$1,807,296 |
|||||
2021 | 24 |
$830,605
|
$830,605 |
$2,637,901 |
|||||||
2022 | 25 |
$1,051,209
|
$1,051,209 |
$3,689,110 |
|||||||
2023 | 26 |
$2,743,000
|
$2,743,000 |
$6,432,110 |
|||||||
Total |
$5,234,814 |
$1,089,680 |
$107,616 |
$6,432,110 |
$6,432,110 |
||||||
2024 | 27 |
$6,000,000
|
$25,000,000 |
$31,000,000 |
|||||||
2025 | 28 |
$7,500,000
|
$15,000,000 |
$22,500,000 |
|||||||
2026 | 29 |
$22,000,000
|
$22,000,000 |
||||||||
2027 | 30 |
$18,500,000
|
$4,000,000 |
$22,500,000 |
|||||||
Total |
$59,234,814 |
$26,089,680 |
$4,000,000 |
$15,000,000 |
$107,616 |
$104,432,110 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
4 | $5,234,814 | $1,089,680 | - | - | - | $107,616 | $6,432,110 |
Injuries
Year | Weeks | Reason | |
---|---|---|---|
2020 | BAL | 12 - 12 | COVID-19 |
2021 | BAL | 3 - 3 | COVID-19 |
2021 | BAL | 16 - 16 | COVID-19 |
- Mar 08, 2024 Signed a 4 year $98 million contract extension with Baltimore (BAL)
- Mar 05, 2024 Offered a 1 year $22.102 million franchise tag by Baltimore (BAL)
- Oct 20, 2023 Fined $16,391 Blindside Block against Tennessee (TEN)
- Sep 08, 2023 Fined $10,927 Unnecessary Roughness
- May 06, 2020 Signed a 4 year $4.85 million contract with Baltimore (BAL)
- Apr 24, 2020 Drafted by Baltimore (BAL): Round 3 (#71 overall)
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Sep 08, 2023 | Multiple Face Mask Violations | $21,854 | ||
Oct 20, 2023 | Blindside Block against Tennessee (TEN) | $16,391 |
Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
---|---|---|---|---|---|---|---|---|---|---|---|
2023 | BAL | 17 | 17 | 757 | 65.40 | 13 | 56 | 38 | 18 | 2 | |
2022 | BAL | 17 | 16 | 655 | 59.90 | 6 | 42 | 26 | 16 | ||
2021 | BAL | 15 | 11 | 484 | 44.50 | 2 | 36 | 23 | 13 | ||
2020 | BAL | 10 | 3 | 259 | 24.40 | 1 | 19 | 11 | 8 |
Calculated Market Value
Market Value
- 4 years, $80,526,184
- Avg. Salary: $20,131,546
- NFL Rank: 71
- DT Rank: 12
Current Contract
- Free Agent: 2028
- Avg. Salary: $24,500,000
- NFL Rank: 37
- DT Rank: 4
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Justin Madubuike to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Daron Payne | 4 | $90,000,000 | $22,500,000 | 25 |
Jeffery Simmons | 4 | $94,000,000 | $23,500,000 | 25 |
Javon Hargrave | 4 | $84,000,000 | $21,000,000 | 30 |
Quinnen Williams | 4 | $96,000,000 | $24,000,000 | 25 |
Averages | 4 | $91,000,000 | $22,750,000 | 26.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Madubuike's current age (26), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
4 | $86,769,232 | $21,692,308 |
Statistical Comparisons
Now we'll compare our variables and Madubuike 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 |
---|---|---|---|---|---|---|
Daron Payne
2021-2022
|
100.00 | 2.03 | 0.47 | 2.47 | 1.76 | 61.30 |
Jeffery Simmons
2021-2022
|
94.12 | 2.09 | 0.50 | 2.19 | 2.62 | 76.50 |
Javon Hargrave
2021-2022
|
97.06 | 1.94 | 0.56 | 1.88 | 2.55 | 72.65 |
Quinnen Williams
2021-2022
|
91.18 | 2.29 | 0.58 | 2.16 | 1.55 | 77.25 |
Average | 95.59 | 2.09 | 0.53 | 2.18 | 2.12 | 71.93 |
Justin Madubuike
2022-2023
|
103.03 | 1.88 | 0.54 | 1.79 | 1.62 | 69.35 |
Pct Change | 7.78 | -10.05 | 1.89 | -17.89 | -23.58 | -3.59 |
Median Prime % Change | -6.82% | |||||
Average Prime % Change | -7.57% |
Calculated Market Value: Justin Madubuike
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 |
---|---|
4 years, $80,526,184 | $20,131,546 |