Kenneth Walker
2024 Cap Hit
$2,302,249
2024 Cash
$1,472,416
Career Earnings
$6,585,456
2022-2025 Rookie (CURRENT)
Year | Age | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|
2022 | 22 | $1,534,833 | 0.74% | $4,024,332 | $4,024,332 | $5,439,040 | |
2023 | 23 | $1,918,541 | 0.85% | $1,088,708 | $5,113,040 | $4,609,207 | |
2024 | 24 | $2,302,249 | 0.90% | $1,472,416 | $6,585,456 | $2,690,666 | |
2025 | 25 | $2,685,958 | 0.98% | $1,856,125 | $8,441,581 | $829,833 | |
2026 | 26 |
UFA |
Year | Age | Base P5 Salary | Signing Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
---|---|---|---|---|---|---|---|
2022 | 22 | $705,000 | $3,319,332 | $4,024,332 | $4,024,332 | $8,441,581 | |
2023 | 23 | $1,088,708 | - | $1,088,708 | $5,113,040 | $4,417,249 | |
2024 | 24 | $1,472,416 | - | $1,472,416 | $6,585,456 | $3,328,541 | |
2025 | 25 | $1,856,125 | - | $1,856,125 | $8,441,581 | $1,856,125 |
- $5.43M guaranteed (signing bonus + 2023 salary + $1.031M of 2024 salary)
Seasons
2 Years
Career Earnings thru 2024
$6,585,456
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2022 | 22 |
Active
|
$4,024,332 |
$4,024,332 |
||
2023 | 23 |
Active
|
$1,088,708 |
$5,113,040 |
||
2024 | 24 |
Active
|
$1,472,416 |
$6,585,456 |
||
Total |
$6,585,456 |
$6,585,456 |
||||
2025 | 25 |
Active
|
$1,856,125 |
|||
Total |
$8,441,581 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 | $3,266,124 | $3,319,332 | - | - | - | - | $6,585,456 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2022 | 22 |
$705,000
|
$3,319,332 |
$4,024,332 |
$4,024,332 |
||||||
2023 | 23 |
$1,088,708
|
$1,088,708 |
$5,113,040 |
|||||||
2024 | 24 |
$1,472,416
|
$1,472,416 |
$6,585,456 |
|||||||
Total |
$3,266,124 |
$3,319,332 |
$6,585,456 |
$6,585,456 |
|||||||
2025 | 25 |
$1,856,125
|
$1,856,125 |
||||||||
Total |
$5,122,249 |
$3,319,332 |
$8,441,581 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 | $3,266,124 | $3,319,332 | - | - | - | - | $6,585,456 |
Year | Team | GP | GS | Snaps | Snaps% | Rush Attempts | Rush Yards | Rush Yards/Gm | Rush Touchdowns | Rec Targets | Rec Receptions | Rec Yards | Rec Yards/Rec | Rec Yards/Gm | Rec Touchdowns | Fum |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 | SEA | 10 | 10 | 431 | 46.40 | 145 | 542 | 54.2 | 7 | 45 | 38 | 271 | 7.1 | 27.1 | 1 | 1 |
2023 | SEA | 15 | 15 | 502 | 47.80 | 219 | 905 | 60.3 | 8 | 37 | 29 | 259 | 8.9 | 17.3 | 1 | 1 |
2022 | SEA | 15 | 11 | 575 | 52.60 | 228 | 1,050 | 70.0 | 9 | 35 | 27 | 165 | 6.1 | 11.0 | 0 | 0 |
Calculated Market Value
Market Value
- 4 years, $41,106,180
- Avg. Salary: $10,276,545
- NFL Rank: 225
- RB Rank: 5
Current Contract
- Free Agent: 2026
- Avg. Salary: $2,110,395
- NFL Rank: 743
- RB Rank: 35
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Kenneth Walker to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Joe Mixon | 3 | $25,500,000 | $8,500,000 | 27 |
David Montgomery | 2 | $18,250,000 | $9,125,000 | 27 |
D'Andre Swift | 3 | $24,000,000 | $8,000,000 | 25 |
Josh Jacobs | 4 | $48,000,000 | $12,000,000 | 26 |
Averages | 3 | $28,937,500 | $9,406,250 | 26.3 |
Base Calculated Value
After adjusting the above contracts as if signed at Walker's current age (24), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
5 | $48,412,610 | $9,682,522 |
Statistical Comparisons
Now we'll compare our variables and Walker 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 |
---|---|---|---|---|---|---|
Joe Mixon
2022-2023
|
93.94 | 59.61 | 0.52 | 3.61 | 0.00 | 75.20 |
David Montgomery
2022-2023
|
88.24 | 60.53 | 0.60 | 1.67 | 0.13 | 73.95 |
D'Andre Swift
2022-2023
|
88.24 | 53.03 | 0.33 | 2.90 | 0.13 | 72.25 |
Josh Jacobs
2022-2023
|
88.24 | 81.93 | 0.60 | 3.00 | 0.20 | 78.30 |
Average | 89.67 | 63.78 | 0.51 | 2.80 | 0.12 | 74.93 |
Kenneth Walker
2023-2024
|
80.65 | 57.88 | 0.60 | 2.68 | 0.08 | 86.00 |
Pct Change | -10.06 | -9.25 | 17.65 | -4.29 | 33.33 | 14.77 |
Median Prime % Change | 5.24% | |||||
Average Prime % Change | 7.03% |
Calculated Market Value: Kenneth Walker
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, $41,106,180 | $10,276,545 |