Estimated squad cost
£6,598,000
Effective cap includes Tom Jordan (£325,000)
Cap headroom (est.)
£127,000
£6,725,000 effective cap (base cap + marquee)
Championship Efficiency
5.65 (poor)
Projected win probability
49.3% · modelled

Moneyball club study
Squad cost, positional investment and replacement-adjusted player value — under one lens.
Effective cap includes Tom Jordan (£325,000)
£6,725,000 effective cap (base cap + marquee)
Squad analysis
Player detail
| Player | Position | WARRP | IPV | Est. salary | Value tier | Confidence |
|---|---|---|---|---|---|---|
| Kalaveti Ravouvou | Wing | 23.12 | 12.84 | £180,000 | Significantly undervalued | Modelled-Medium |
| Louis Rees-Zammit | Fullback | 14.29 | 5.72 | £250,000 | Significantly undervalued | Reported |
| Fitz Harding | Flanker | 13.50 | 5.79 | £233,000 | Significantly undervalued | Modelled-Medium |
| Benhard Janse van Rensburg | Centre | 12.41 | 5.77 | £215,000 | Significantly undervalued | Modelled-Medium |
| Ellis Genge | Prop | 10.34 | 7.04 | £147,000 | Significantly undervalued | Modelled-Medium |
| Joe Owen | Flanker | 9.87 | 4.26 | £232,000 | Significantly undervalued | Modelled-Medium |
| Harry Thacker | Hooker | 9.78 | 7.19 | £136,000 | Significantly undervalued | Modelled-Medium |
| Kieran Marmion | Scrum-half | 8.45 | 5.22 | £162,000 | Significantly undervalued | Modelled-Medium |
| Gabriel Oghre | Hooker | 7.35 | 3.20 | £230,000 | Significantly undervalued | Reported |
| Joe Batley | Lock | 5.44 | 3.70 | £147,000 | Significantly undervalued | Modelled-Medium |
| Steven Luatua | Flanker | 2.85 | 1.99 | £143,000 | Significantly undervalued | Modelled-Medium |
| Santiago Grondona | Flanker | 2.60 | 1.39 | £187,000 | Fair value | Modelled-Medium |
| Tom Jordan | Fly-half | 1.84 | 0.57 | £325,000 | Overvalued | Reported |
| Matias Moroni | Centre | 1.30 | 0.72 | £180,000 | Overvalued | Modelled-Medium |
| Noah Heward | Wing | 1.26 | 0.87 | £145,000 | Overvalued | Modelled-Medium |
| James Dun | Lock | 0.02 | 0.02 | £131,000 | Overvalued | Modelled-Medium |
| Luka Ivanishvili | Flanker | 0.01 | 0.01 | £121,000 | Overvalued | Modelled-Medium |
| George Taylor | Lock | -0.04 | -0.05 | £95,000 | Overvalued | Modelled-Medium |
| Kenzie Jenkins | Flanker | -0.47 | -0.50 | £95,000 | Overvalued | Modelled-Medium |
| Harry Randall | Scrum-half | -0.55 | -0.34 | £162,000 | Overvalued | Modelled-Medium |
| Kieran Hill | Flanker | -0.68 | -0.72 | £94,000 | Overvalued | Modelled-Medium |
| Ollie Harris | Flanker | -0.85 | -0.90 | £95,000 | Overvalued | Modelled-Medium |
| Pedro Rubiolo | Lock | -0.94 | -0.85 | £110,000 | Overvalued | Modelled-Medium |
| George Kloska | Prop | -1.29 | -0.82 | £157,000 | Overvalued | Modelled-Medium |
| Oscar Lennon | Flanker | -1.50 | -1.53 | £98,000 | Overvalued | Modelled-Medium |
| Tomas Gwilliam | Hooker | -1.54 | -1.91 | £81,000 | Overvalued | Modelled-Medium |
| Bill Mata | Number 8 | -1.85 | -0.99 | £186,000 | Overvalued | Modelled-Medium |
| Kofi Cripps | Flanker | -1.89 | -1.89 | £100,000 | Overvalued | Modelled-Medium |
| Toby Fricker | Flanker | -1.99 | -2.07 | £96,000 | Overvalued | Modelled-Medium |
| James Williams | Centre | -2.81 | -1.62 | £173,000 | Overvalued | Modelled-Medium |
| Jimmy Halliwell | Flanker | -3.23 | -3.11 | £104,000 | Overvalued | Modelled-Medium |
| Max Lahiff | Prop | -3.92 | -3.77 | £104,000 | Overvalued | Modelled-Medium |
| Jake Woolmore | Prop | -3.94 | -2.96 | £133,000 | Overvalued | Modelled-Medium |
| Benjamin Grondona | Number 8 | -3.98 | -2.84 | £140,000 | Overvalued | Modelled-Medium |
| Sam Grahamslaw | Flanker | -4.20 | -4.00 | £105,000 | Overvalued | Modelled-Medium |
| Sam Wolstenholme | Flanker | -5.10 | -4.77 | £107,000 | Overvalued | Modelled-Medium |
| Lovejoy Chawatama | Prop | -5.50 | -4.58 | £120,000 | Overvalued | Modelled-Medium |
| AJ MacGinty | Fly-half | -5.62 | -5.07 | £111,000 | Overvalued | Modelled-Medium |
| Jack Bates | Centre | -6.34 | -5.15 | £123,000 | Overvalued | Modelled-Medium |
| Gabriel Ibitoye | Wing | -7.41 | -6.50 | £114,000 | Overvalued | Modelled-Medium |
| Aidan Boshoff | Wing | -7.54 | -6.85 | £110,000 | Overvalued | Modelled-Medium |
| Joe Jenkins | Centre | -7.61 | -6.98 | £109,000 | Overvalued | Modelled-Medium |
| Josh Carrington | Fullback | -8.81 | -10.75 | £82,000 | Overvalued | Modelled-Medium |
| Sam Worsley | Fly-half | -9.51 | -5.70 | £167,000 | Overvalued | Modelled-Medium |
| Benjamin Elizalde | Fullback | -11.25 | -13.72 | £82,000 | Overvalued | Modelled-Medium |
| Rich Lane | Fullback | -12.24 | -14.06 | £87,000 | Overvalued | Modelled-Medium |
| Max Pepper | Wing | -13.78 | -14.66 | £94,000 | Overvalued | Modelled-Medium |