New: Be a GM College lets you run your NIL budget, fight the portal, and play the season. Try it. →
StickToTheModel
FreeBe a GM · run the cap, the cuts, the trades and the draft for your teamRun the team

Kyle Hamilton

S·Baltimore Ravens
OVERPAIDTier 2Round 1, pick 14 in 2022
Updated November 10, 2026
99.0
Model Score
Up from 91.7 last year
Trade value ·an early 2nd
2026 Cap Hit
$10.7M
APY
$25.1M/yr
Guaranteed at Signing
$48.0M
Years on Deal
6
Signed
2025
Est. Value
$16.0M/yr
overpaid by $9.1M/yr

Estimate: 4 yrs, $64M total · range $12.0M to $21.0M a year · How it is built →

Comps6 deals
Elijah MoldenLAC · signed 2025
2 yr · $6.3M/yr
82
Amani HookerTEN · signed 2025
3 yr · $13.5M/yr
87
CB
Cam BynumIND · signed 2025
3 yr · $15.0M/yr
81
Justin ReidNO · signed 2025
4 yr · $10.5M/yr
83
Antoine Winfield Jr.TB · signed 2024
3 yr · $21.0M/yr
83
Marcus MayeNO · signed 2022
3 yr · $7.5M/yr
88

The score is how good each player rated at his position when he signed, out of 100.

YearCap HitBaseBonusDead $Cap Savings
2025$8.7M$1.1M$7.6M$0$8.7M
2026$10.7M$1.6M$5.4M$58.5M$0
2027$26.1M$17.0M$5.4M$47.9M$0
2028$26.1M$17.0M$5.4M$21.8M$4.3M
2029$28.0M$17.9M$5.4M$12.7M$15.2M
2030$24.7M$20.0M$0$3.7M$21.0M

Cap Scenario What-if

Cap Savings
$0
Dead Money
$0

Release and Trade carry the same cap impact; a Post-June 1 designation spreads the dead money across two seasons.

Related Tools & Pages