Kyle Hamilton
2025 Cap Hit
$5,172,073
2025 Cash
$2,921,603
Career Earnings
$13,333,484
2022-2026 Rookie (CURRENT)
Year | Age | Status | Cap HitAnnual | Cap % League Cap | Cash Annual | Cash Cumulative | Dead Cap Annual | |
---|---|---|---|---|---|---|---|---|
2022 | 21 | $2,955,470 | 1.42% | $9,706,880 | $9,706,880 | $16,255,086 | ||
2023 | 22 | $3,694,338 | 1.64% | $1,443,868 | $11,150,748 | $13,299,616 | ||
2024 | 23 | $4,433,206 | 1.74% | $2,182,736 | $13,333,484 | $9,605,278 | ||
2025 | 24 | $5,172,073 | 1.88% | $2,921,603 | $16,255,087 | $5,172,073 | ||
2026 | 25 |
Club
|
- | - | - | $16,255,087 | - | |
2027 | 26 |
UFA |
Year | Age | Status | Base P5 Salary | Signing Bonus | Roster Bonus | Cash Total | Cash Cumulative | Cash Remaining | |
---|---|---|---|---|---|---|---|---|---|
2022 | 21 | $705,000 | $9,001,880 | - | $9,706,880 | $9,706,880 | $16,255,087 | ||
2023 | 22 | $910,868 | - | $533,000 | $1,443,868 | $11,150,748 | $6,548,207 | ||
2024 | 23 | $1,649,736 | - | $533,000 | $2,182,736 | $13,333,484 | $5,104,339 | ||
2025 | 24 | $2,921,603 | - | - | $2,921,603 | $16,255,087 | $2,921,603 | ||
2026 | 25 |
Club |
- | - | - | - | $16,255,087 | - |
- Fully Guaranteed
- 5th-year option available (escalated for 2 Pro Bowls)
Seasons
2 Years
Career Earnings thru 2025
$13,333,484
Earnings w/ Different Teams
1 team
Earnings Per Year
Year | Age | Team(s) | Status | Cash Total | Cash Cumulative | Awards |
---|---|---|---|---|---|---|
2022 | 21 |
Active
|
$9,706,880 |
$9,706,880 |
||
2023 | 22 |
Active
|
$1,443,868 |
$11,150,748 |
Afc Pro Bowl:SS All NFL (1st) | |
2024 | 23 |
Active
|
$2,182,736 |
$13,333,484 |
Afc Pro Bowl:SS All NFL (2nd) | |
Total |
$13,333,484 |
$13,333,484 |
||||
2025 | 24 |
Active
|
$2,921,603 |
|||
Total |
$16,255,087 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 | $3,265,604 | $9,001,880 | $1,066,000 | - | - | - | $13,333,484 |
Year | Team(s) | Age | Base | Signing | Roster | Restructure | Option | Workout | Incentives | Cash Total | Cash Cumulative |
---|---|---|---|---|---|---|---|---|---|---|---|
2022 | 21 |
$705,000
|
$9,001,880 |
$9,706,880 |
$9,706,880 |
||||||
2023 | 22 |
$910,868
|
$533,000 |
$1,443,868 |
$11,150,748 |
||||||
2024 | 23 |
$1,649,736
|
$533,000 |
$2,182,736 |
$13,333,484 |
||||||
Total |
$3,265,604 |
$9,001,880 |
$1,066,000 |
$13,333,484 |
$13,333,484 |
||||||
2025 | 24 |
$2,921,603
|
$2,921,603 |
||||||||
Total |
$6,187,207 |
$9,001,880 |
$1,066,000 |
$16,255,087 |
Earnings Per Team
Years | Team | Base | Signing | Roster | Restructure | Option | Incentives | Cash Cumulative |
---|---|---|---|---|---|---|---|---|
3 | $3,265,604 | $9,001,880 | $1,066,000 | - | - | - | $13,333,484 |
Fines
Date | Reason | Fine Amount | ||
---|---|---|---|---|
Nov 23, 2024 | Taunting against Pittsburgh (PIT) | $11,255 | ||
Oct 20, 2023 | Hit to a defenseless receiver against Tennessee (TEN) | $20,524 | ||
Fines: 2 | $31,779 |
Year | Team | GP | GS | Snaps | Snaps% | Sack | Tackles Total | Tackles Solo | Tackles Assisted | FFum | Int |
---|---|---|---|---|---|---|---|---|---|---|---|
2024 | BAL | 17 | 17 | 1,044 | 92.10 | 2 | 107 | 77 | 30 | 2 | 1 |
2023 | BAL | 15 | 15 | 937 | 81.00 | 3 | 81 | 63 | 18 | 1 | 4 |
2022 | BAL | 16 | 4 | 548 | 50.10 | 2 | 55 | 41 | 14 | 1 | 0 |
Calculated Market Value
Market Value
- 3 years, $60,841,551
- Avg. Salary: $20,280,517
- NFL Rank: 77
- S Rank: 1
Current Contract
- Free Agent: 2027
- Avg. Salary: $4,063,771
- NFL Rank: 444
- S Rank: 12
Comparable Players
We've selected the following players based on their age, contract status, and statistical production to compare Kyle Hamilton to.
Player | Length | Value | Avg. Salary | Age When Signed |
---|---|---|---|---|
Antoine Winfield Jr. | 4 | $84,100,000 | $21,025,000 | 25 |
Minkah Fitzpatrick | 4 | $73,612,235 | $18,403,059 | 25 |
Budda Baker | 3 | $54,000,000 | $18,000,000 | 28 |
Derwin James | 4 | $76,532,000 | $19,133,000 | 25 |
Averages | 4 | $72,061,059 | $19,140,265 | 25.8 |
Base Calculated Value
After adjusting the above contracts as if signed at Hamilton's current age (23), a linear regression is performed, providing us with the following initial value.
Length | Value | Avg. Salary |
---|---|---|
7 | $132,682,480 | $18,954,640 |
Statistical Comparisons
Now we'll compare our variables and Hamilton statistically over the two seasons prior to their signing. In this case we're analyzing: GP%, Tackles/Gm, Int/Gm, Catch Rate/Yr, Rating
Player | GP% | Tackles/Gm | Int/Gm | Catch Rate/Yr | Rating |
---|---|---|---|---|---|
Antoine Winfield Jr.
2022-2023
|
88.24 | 4.67 | 0.13 | 69.30 | 84.50 |
Minkah Fitzpatrick
2020-2021
|
96.97 | 4.50 | 0.19 | 49.95 | 69.65 |
Budda Baker
2022-2023
|
79.41 | 4.93 | 0.07 | 70.25 | 69.65 |
Derwin James
2020-2021
|
88.24 | 4.93 | 0.13 | 30.15 | 39.25 |
Average | 88.22 | 4.76 | 0.13 | 54.91 | 65.76 |
Kyle Hamilton
2023-2024
|
94.12 | 4.38 | 0.16 | 65.45 | 88.05 |
Pct Change | 6.69 | -7.98 | 23.08 | -19.20 | 33.90 |
Median Prime % Change | 6.69% | ||||
Average Prime % Change | 7.30% |
Calculated Market Value: Kyle Hamilton
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, $60,841,551 | $20,280,517 |