EN DE

Likewise Group (LIKE) Fair Value & Analysis

Consumer Cyclical · GB · Market cap 78.9M GBX

LG Likewise Group LIKE · LSE
Price£0.3160
Fair Value£0.1100
Upside-65.2%
Quality52/100
Watch Likewise Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.6% net margin
Low debt · generates free cash flow
1.28% dividend yield
Trails peers (3/13)
Narrow moat 28/100
Evidence: High Range £0.1100 – £0.1100 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Share price +2.5% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (£0.1100). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£0.4837 £0.1413 Fair Value £0.1100 Aug 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range £0.1413 – £0.4837 · the £0.3160 price screens above the £0.1100 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Likewise Group (LIKE) currently trades at £0.3160, while our model-based Fair Value estimate is £0.1100, implying the stock looks roughly 65.2% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Likewise Group generated revenue of £163M at a net margin of 0.6%. Revenue grew 7.7% year over year. It earns a return on equity of 2.1%. Net debt stands at £29.3M. Fundamentals as of Jul 19, 2026

For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at -65%, LIKE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF £0.2500 £0.4000 £0.6300 80
Residual Income £0.1200 £0.1100 £0.0700 76
Rev-Margin DCF £0.1900 £0.3000 £0.5300 74
All 26 models by family
DCF Models
FCF DCF £0.2600 £0.3700 £0.6700 38
Owner Earnings £0.1600 £0.3100 £0.5700 31
5Y Revenue Exit £0.1700 £0.2600 £0.4400 39
5Y EBITDA Exit £0.3000 £0.5300 £0.9700 41
5Y P/E Exit £0.1400 £0.2300 £0.3400 38
10Y Revenue Exit £0.2000 £0.3600 £0.4400 36
10Y EBITDA Exit £0.2900 £0.6100 £1.15 37
10Y P/E Exit £0.1800 £0.3000 £0.4600 35
Earnings-Based
Graham-Dodd £0.0200 £0.1700 £0.2400 54
Lynch FV £0.0900 £0.1200 £0.1600 50
PEG = 1.0 £0.0900 £0.1200 £0.1600 46
EPV £0.0800 £0.0900 £0.1000 59
Dividend Discount
Gordon GGM £0.0300 £0.0400 £0.0600 70
DDM Multi-Stage £0.0300 £0.0400 £0.0500 61
Multiples
P/E Multiple £0.0600 £0.0800 £0.1000 63
P/S Multiple £0.0500 £0.0600 £0.0800 58
P/B Multiple £0.0500 £0.0600 £0.0800 55
EV/EBIT £0.1600 £0.2100 £0.2700 53
EV/EBITDA £0.3300 £0.4300 £0.5400 54
EV/Revenue £0.1100 £0.1600 £0.2000 43
Asset-Based
NCAV (Graham) £0.0900 £0.1200 £0.1800 50
Growth DCF
Growth DCF £0.2500 £0.4000 £0.6300 80
Rev-Margin DCF £0.1900 £0.3000 £0.5300 74
Economic Profit
Residual Income £0.1200 £0.1100 £0.0700 76
ROIC Compounder £0.0800 £0.0900 £0.1000 72
Growth Earnings
Growth-Adj P/E £0.1200 £0.1700 £0.2100 68

Widest divergence: DCF Models (£0.3100) versus Dividend Discount (£0.0400). Highest evidence: Growth DCF (80).

Notify me when LIKE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 163M GBX
Revenue growth (YoY) +7.7%
Net margin 0.6%
Return on equity 2.1%
Free cash flow 5.4M GBX FY2025
Operating margin 3.6%
More key figures
Dividend yield 1.3%
EPS growth (YoY) -41.8%
Net debt 29.3M GBX FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 53 · Market factors (momentum, volatility) 58

Profitability 48
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 59
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Likewise Group Plc, together with its subsidiaries, wholesales and distributes floorcoverings, rugs, and matting products for domestic and commercial flooring markets in the United Kingdom and Rest of Europe.

Full company description

Likewise Group Plc, together with its subsidiaries, wholesales and distributes floorcoverings, rugs, and matting products for domestic and commercial flooring markets in the United Kingdom and Rest of Europe. The company offers residential flooring products, such as carpet, vinyl, laminate, LVT, and artificial grass products, as well as underlays and accessories. It also manufactures and sells doormats, rugs, levelling compounds, and runners. It offers its products under the Dandy, BRUCE STRAKE, Marquee Floors, Likewise, The home of, LEWIS ABBOTT, FACTORY FLOORING, Valley Wholesale Carpets, Delta, A&A, and H&V Carpets brand names. Likewise Group Plc was incorporated in 2012 and is headquartered in Solihull, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Likewise Group reported revenue of £163M in FY2025 versus £60.5M in FY2021, a compound +28.1%/yr. Reported net income was £889K in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
£163M
Latest YoY
+8.9%
Avg. growth/yr (3Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.7%
Avg. growth/yr (5Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+28.1%
Avg. growth/yr (7Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+79.9%
Revenue +28.1%/yr
FY21 £60.5M
FY22 £124M
FY23 £140M
FY24 £150M
FY25 £163M
Net income
FY21 −£145K
FY22 −£836K
FY23 £844K
FY24 £775K
FY25 £889K

LIKE screens 65% overvalued. Compare with Midea Group →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Likewise Group · Fair Value
£0.1100 −65%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Likewise Group Fair Value". https://www.fairvalue-calculator.com/stock/LIKE

Peer Group

Furnishings, Fixtures & Appliances · 311 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 52 · Below median
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 8% · Top 25%
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/B 2.37× · Pricier than 75% of peers
P/S (TTM) 0.65× · Pricier than median
P/FCF 19.6× · Pricier than 75% of peers
EV/EBITDA 10.4× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 22
FUTURE 39 · sector 0
PAST 8 · sector 19
HEALTH 98 · sector 97
DIVIDEND 26 · sector 55

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Likewise Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Likewise Group (LIKE) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of £0.1100 versus a price of £0.3160, about −65% (overvalued).
What is the fair value of LIKE?
Our model-based fair value for Likewise Group is £0.1100 (as of Jul 19, 2026), built from audited fundamentals. The current price is £0.3160.
What is the quality score of LIKE?
Likewise Group has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Likewise Group (LIKE)?
Likewise Group reported trailing-twelve-month revenue of about £163M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of LIKE?
The net profit margin of Likewise Group is about 0.6%, meaning it keeps roughly 0.6% of revenue as net income. Based on the latest reported figures.
Does Likewise Group pay a dividend?
Likewise Group currently shows a dividend yield of about 1.53% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Likewise Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.