Estimated squad cost
£6,498,000
Effective cap includes Ross Byrne (£320,000)
Cap headroom (est.)
£222,000
£6,720,000 effective cap (base cap + marquee)
Championship Efficiency
4.61 (poor)
Projected win probability
39.1% · modelled

Moneyball club study
Squad cost, positional investment and replacement-adjusted player value — under one lens.
Effective cap includes Ross Byrne (£320,000)
£6,720,000 effective cap (base cap + marquee)
Squad analysis
Player detail
| Player | Position | WARRP | IPV | Est. salary | Value tier | Confidence |
|---|---|---|---|---|---|---|
| Charlie Atkinson | Fly-half | 22.64 | 9.59 | £236,000 | Significantly undervalued | Modelled-Medium |
| Seb Atkinson | Centre | 14.13 | 6.73 | £210,000 | Significantly undervalued | Reported |
| Ben Loader | Wing | 9.20 | 6.26 | £147,000 | Significantly undervalued | Modelled-Medium |
| Will Joseph | Centre | 8.43 | 4.60 | £183,000 | Significantly undervalued | Modelled-Medium |
| Arthur Clark | Lock | 7.80 | 5.82 | £134,000 | Significantly undervalued | Modelled-Medium |
| James Venter | Flanker | 5.73 | 2.84 | £202,000 | Significantly undervalued | Modelled-Medium |
| Ollie Thorley | Wing | 4.88 | 2.80 | £174,000 | Significantly undervalued | Modelled-Medium |
| Freddie Thomas | Lock | 4.69 | 3.19 | £147,000 | Significantly undervalued | Modelled-Medium |
| Deian Gwynne | Flanker | 2.43 | 1.51 | £161,000 | Significantly undervalued | Modelled-Medium |
| Lewis Ludlow | Flanker | 2.07 | 1.11 | £187,000 | Fair value | Modelled-Medium |
| Jack Innard | Hooker | 1.22 | 0.89 | £137,000 | Overvalued | Modelled-Medium |
| Max Llewellyn | Centre | 1.19 | 0.64 | £185,000 | Overvalued | Modelled-Medium |
| Matias Alemanno | Lock | 1.12 | 0.79 | £142,000 | Overvalued | Modelled-Medium |
| Cam Jordan | Lock | 0.46 | 0.53 | £87,000 | Overvalued | Modelled-Medium |
| Dian Bleuler | Prop | 0.23 | 0.24 | £94,000 | Overvalued | Modelled-Medium |
| Ben Redshaw | Fullback | 0.12 | 0.11 | £101,000 | Overvalued | Modelled-Medium |
| Josh Basham | Flanker | -0.15 | -0.11 | £138,000 | Overvalued | Modelled-Medium |
| Val Rapava Ruskin | Prop | -0.23 | -0.16 | £138,000 | Overvalued | Modelled-Medium |
| Will Trenholm | Number 8 | -0.34 | -0.20 | £174,000 | Overvalued | Modelled-Medium |
| George Knowles | Flanker | -0.50 | -0.53 | £95,000 | Overvalued | Modelled-Medium |
| Rhys Price | Flanker | -0.68 | -0.73 | £92,000 | Overvalued | Modelled-Medium |
| Danny Eite | Lock | -0.91 | -1.32 | £69,000 | Overvalued | Modelled-Medium |
| Harrison Bellamy | Prop | -0.96 | -1.38 | £70,000 | Overvalued | Modelled-Medium |
| Harry Taylor | Flanker | -2.01 | -1.90 | £106,000 | Overvalued | Modelled-Medium |
| Jack Clement | Number 8 | -2.64 | -1.47 | £180,000 | Overvalued | Modelled-Medium |
| Jamal Ford-Robinson | Flanker | -2.82 | -2.79 | £101,000 | Overvalued | Modelled-Medium |
| Archie McArthur | Flanker | -2.83 | -2.75 | £103,000 | Overvalued | Modelled-Medium |
| Josiah Edwards-Giraud | Centre | -2.89 | -2.16 | £134,000 | Overvalued | Modelled-Medium |
| Tomos Williams | Scrum-half | -3.28 | -1.19 | £275,000 | Overvalued | Reported |
| Afolabi Fasogbon | Prop | -3.57 | -2.19 | £163,000 | Overvalued | Modelled-Medium |
| George Barton | Fullback | -4.11 | -4.24 | £97,000 | Overvalued | Modelled-Medium |
| Seb Blake | Hooker | -4.81 | -3.48 | £138,000 | Overvalued | Modelled-Medium |
| Ciaran Knight | Prop | -5.47 | -4.21 | £130,000 | Overvalued | Modelled-Medium |
| Mike Austin | Scrum-half | -5.63 | -5.63 | £100,000 | Overvalued | Modelled-Medium |
| Hugh Bokenham | Number 8 | -5.70 | -4.91 | £116,000 | Overvalued | Modelled-Medium |
| Nepo Laulala | Prop | -5.87 | -6.75 | £87,000 | Overvalued | Modelled-Medium |
| Kirill Gotovtsev | Prop | -6.23 | -7.88 | £79,000 | Overvalued | Modelled-Medium |
| Josh Hathaway | Wing | -6.50 | -7.15 | £91,000 | Overvalued | Modelled-Medium |
| Kealan Freeman Price | Flanker | -6.76 | -7.59 | £89,000 | Overvalued | Modelled-Medium |
| Manaaki Boyle-Tiatia | Flanker | -6.76 | -7.59 | £89,000 | Overvalued | Modelled-Medium |
| Will Knight | Centre | -6.80 | -5.81 | £117,000 | Overvalued | Modelled-Medium |
| Will Butler | Centre | -7.12 | -7.26 | £98,000 | Overvalued | Modelled-Medium |
| Caolan Englefield | Scrum-half | -7.95 | -5.64 | £141,000 | Overvalued | Modelled-Medium |
| Will Crane | Hooker | -8.56 | -10.83 | £79,000 | Overvalued | Modelled-Medium |
| Jack Mann | Number 8 | -11.56 | -6.08 | £190,000 | Overvalued | Inferred-Medium |
| Ross Byrne | Fly-half | -12.22 | -3.82 | £320,000 | Overvalued | Reported |
| Rob Russell | Wing | -12.87 | -15.70 | £82,000 | Overvalued | Modelled-Medium |
| Jack Cotgreave | Wing | -13.59 | -15.10 | £90,000 | Overvalued | Modelled-Medium |