Likewise Group PLC (LIKE) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Likewise Group PLC stock £0.07, price £0.47, that is 84.9% below the price, quality 56 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range £0.1353 – £0.4650 · fair‑value band £0.0700 – £0.0900 · the £0.4650 price screens above the £0.0700 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Likewise Group in your weekly email
Every Wednesday you see whether Likewise Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show moreShow less
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.
Stock analysis
Likewise Group PLC (LIKE) currently trades at £0.4650, while our model-based Fair Value estimate is £0.0700, 85% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of £0.2500 per share, and 0 of the 26 models we run sit above the £0.4650 price.
Bear case: the Dividend Discount group reads lowest at £0.0300, and 26 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: £0.0700 (bear) to £0.0900 (bull), the price of £0.4650 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 56/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Likewise Group PLC reported revenue of £163M in FY2025 versus £60.5M in FY2021, a compound +28.1%/yr. Reported net income was £889K in FY2025.
Key figures
Market cap £168M Micro · P/E ratio 46.5 · P/S ratio 0.96 · EPS (TTM) £0.0100 · Dividend yield 0.9% · Net margin 0.8% · Return on equity 3.4% · Return on assets (EBIT) 1.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 27 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 141% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at −85%, LIKE screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (£0.0200 to £0.3900). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear£0.0700Fair Value £0.0700Bull£0.0900
Price £0.4650 · Downside -84.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (£0.0051 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+8.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+28.1%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+79.9%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+1.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.8%
Dividend (yield on the price)0.9%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−6% → 2%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+22.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +19.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Furnishings, Fixtures & Appliances · 297 stocks
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.
Cite: Fair Value Calculator (2026). "Likewise Group PLC Fair Value". https://www.fairvalue-calculator.com/stock/LIKE
Frequently asked questions
Is Likewise Group PLC (LIKE) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of £0.0700 versus a price of £0.4650, about 85% lower (overvalued).
What is the fair value of LIKE?
Our model-based fair value for Likewise Group PLC is £0.0700 (as of Nov 7, 2026), built from audited fundamentals. The current price: £0.4650.
What is the quality score of LIKE?
Likewise Group PLC has a Quality Score of 56/100. 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 price target for Likewise Group PLC (LIKE)?
Our model-based price target is the fair value of £0.0700 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario £0.0700, optimistic scenario £0.0900. It is a calculation from audited fundamentals, not an analyst target.
What is the Likewise Group PLC stock forecast for 2026?
Our models put fair value at £0.0700, about 85% lower versus a price of £0.4650 (overvalued). Cautious scenario £0.0700, optimistic scenario £0.0900. The calculation is refreshed regularly with new filings.
What is the revenue of Likewise Group PLC (LIKE)?
Likewise Group PLC reported trailing-twelve-month revenue of about £175M (latest available figure, as of Nov 7, 2026).
Does Likewise Group PLC pay a dividend?
Likewise Group PLC currently shows a dividend yield of 0.86% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Likewise Group PLC (LIKE) and when is the ex-dividend date?
Likewise Group PLC pays a dividend of £0.004 per share a year, a dividend yield of 0.9%. The last ex-dividend date was Oct 8, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 40.0% of earnings. Free cash flow covers the dividend 3.71 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Likewise Group PLC (LIKE)?
For today's price to be fair in a discounted-cash-flow model, Likewise Group PLC would have to grow free cash flow by +22.5 % per year for five years (discount rate 13.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +28.1 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of LIKE use?
Our models discount Likewise Group PLC at 13.8 %: a base by market capitalisation (micro), damped by beta 1.17, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Likewise Group PLC that is +22.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.8 %) and the same formula as our fair value.
How much growth has Likewise Group PLC (LIKE) delivered so far?
Over the past 5 years revenue at Likewise Group PLC grew +28.1 % a year. The price currently implies free-cash-flow growth of +22.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Likewise Group PLC (LIKE) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Likewise Group PLC (+22.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Likewise Group PLC (LIKE)?
The free-cash-flow yield on the price is 4.47 %: that much free cash flow Likewise Group PLC produces per unit of market value. When it exceeds the discount rate of our models (13.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Likewise Group PLC (LIKE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Likewise Group PLC it is £0.0700 per share (as of Nov 7, 2026), against a price of £0.4650. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Likewise Group PLC stock overvalued or undervalued in 2026?
As of Nov 7, 2026, LIKE trades above its calculated fair value: price £0.4650, fair value £0.0700, a gap of about −85% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of LIKE?
No. The price is what the market pays today (£0.4650); the fair value is what the company's own numbers justify (£0.0700). For Likewise Group PLC the two are £0.3950 per share apart. That gap is exactly why we show both numbers side by side.
How much is Likewise Group PLC worth?
The market values Likewise Group PLC at about £168M (market capitalisation, as of Nov 7, 2026). Per share that is £0.4650; our models calculate a fair value of £0.0700 per share.
What do the bullish and bearish scenarios say about LIKE?
Our models span a range for Likewise Group PLC: cautious scenario £0.0700, base £0.0700, optimistic £0.0900 per share (as of Nov 7, 2026, price £0.4650). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of LIKE?
Likewise Group PLC trades at a price-to-earnings ratio of 46.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £0.0700 is built from several models across several years. Other multiples: P/B 3.7, P/S 1.0, EV/EBITDA 17.6.
How solid is the balance sheet of Likewise Group PLC (LIKE)?
Balance-sheet figures for Likewise Group PLC (as of Nov 7, 2026): return on equity 3.4%, debt of 0.05 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is LIKE from its 52-week high?
Likewise Group PLC trades at £0.4650, at its 52-week high of £0.4650 and 141% above the low of £0.1929 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of £0.0700 is for.
Which stocks are comparable to Likewise Group PLC?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Likewise Group PLC stock attractive at the current price?
The data as of Nov 7, 2026: price £0.4650, calculated fair value £0.0700 (−85%), Quality Score 56/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of LIKE calculated?
We run Likewise Group PLC through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £0.0700 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Likewise Group PLC itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Likewise Group PLC (LIKE)?
The closing price on Nov 6, 2026 was £0.4650. Our model-based fair value is £0.0700, about 85% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Likewise Group PLC right now?
The price sits above even our optimistic bull case (£0.0900). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Likewise Group PLC
How large is the market capitalisation of Likewise Group PLC (LIKE)?
The market capitalisation of Likewise Group PLC is £168M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Likewise Group PLC (LIKE)?
The price-to-sales ratio of Likewise Group PLC is 0.96 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Likewise Group PLC (LIKE)?
Earnings per share at Likewise Group PLC are £0.0100 (price ÷ EPS = P/E 46.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Likewise Group PLC (LIKE)?
The dividend yield of Likewise Group PLC is 0.9% (payout 40.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Likewise Group PLC (LIKE)?
The net margin of Likewise Group PLC is 0.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Likewise Group PLC (LIKE)?
The return on equity (ROE) of Likewise Group PLC is 3.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Likewise Group PLC (LIKE)?
On an EBIT basis the return on assets of Likewise Group PLC is 1.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Likewise Group PLC (LIKE)?
The operating margin of Likewise Group PLC is 2.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Likewise Group PLC (LIKE)?
Revenue at Likewise Group PLC is growing +15.4% versus a year earlier (3y avg +9.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Likewise Group PLC (LIKE)?
Earnings per share at Likewise Group PLC are growing +244% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Likewise Group PLC (LIKE) carry?
The net debt of Likewise Group PLC is £29.3M (fiscal year 2025, ≈ 5.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Likewise Group PLC in the live analysis
One click puts Likewise Group PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026