Bam Adebayo
Paying a premium — −$7.2M under water
Bam Adebayo projects to 8.5 marginal wins — $29.9M of on-court value — against an apron-adjusted true cost of $37.1M.
Paying a premium — −$7.2M under water
The verdict swings from −$15.6M (bear) to +$2.3M (bull) — too assumption-sensitive to move on; let another season of data settle the call.
For $37.1M this season (4 yr, $190M total), you are buying 8.5 marginal wins of EPM production — $29.9M of value at $3.5M/win. Against an apron-adjusted true cost of $37.1M, that nets −$7.2M of surplus, 104th of 178 tracked contracts — it grades as an overpay.
If wins price up toward $4.2M/win and the apron tax eases, production value climbs to $39.4M and surplus swings to +$2.3M — fair value in the optimistic case.
If a marginal win is worth less and the apron bites harder, true cost rises to $37.1M and surplus falls to −$15.6M — an albatross in the pessimistic case; the verdict flips across the band.
Caution — the verdict flips somewhere across bear/base/bull assumptions. This call is assumption-sensitive, not settled.
This call changes under bear assumptions: Bam Adebayo grades Albatross risk in the bear case but Fairly pricedin the bull case — treat the verdict above as a live read of today’s sliders, not a settled fact.
The market's own numbers: a win costs what the middle of the league pays for it.
Every apron dollar is real money — the tax ledger, not the highlight reel, decides who wins the summer.
Banners hang forever. A marginal win today is worth almost any tomorrow, and the tax is the cost of doing business.
Wins you buy before you're ready are the most expensive wins in basketball — flexibility is the only asset that never ages.
The tenth man is closer to the star than the star's agent admits — pay for scarcity you can prove, not reputation.
3 of 5 desks disagree with the verdict above — that disagreement is the story.
Take the question to the docket →Similar money band ($36.3M vs $37.1M) and impact (3.0 vs 3.0); his deal grades paying a premium at −$6.4M.
Similar money band ($37.9M vs $37.1M) and impact (3.2 vs 3.0); his deal grades albatross risk at −$25.8M.
Similar money band ($38.0M vs $37.1M) and impact (3.2 vs 3.0); his deal grades paying a premium at −$6.9M.
How the model gets there.
The audit trail behind every figure in the memo above — six steps from raw on-court impact to the final surplus verdict, using the same sliders. Drag any assumption and the memo above updates with it.
AASV = wins × $/win − cap hit × apron multiplier. Set the knobs to your own front-office judgment — every number on this page updates live.
League estimated net rating (per 100 poss. vs. an average player), cached from stats.nba.com (seed snapshot).
Est. Impact = 3.0 · 2025-26 · 74 games · 2,500 minutes
Impact is credited above replacement level (-2.0), scaled by the possessions he actually played (minutes × 2.08/min), then converted at 30.5 net points per win.
(3.0 − (-2.0)) × 5,208 poss ÷ 100 = 260 net pts
260 ÷ 30.5 = 8.5 wins
Wins are priced at your $/win setting ($3.5M per win).
8.5 wins × $3.5M = $29.9M
MIA is a below apron team, so every Bam Adebayo dollar is charged at 1.00× — your setting for what that tier’s tax and roster restrictions really cost. Contract: 4 yrs · $190M remaining.
$37.1M cap hit × 1.00 = $37.1M
$29.9M − $37.1M = −$7.2M
Bam Adebayo costs more than he produces under these assumptions — the contract eats value.
First season on file — the trend view, and its tie-in to aging risk, unlocks once another season lands.