SlideShare ist ein Scribd-Unternehmen logo
1 von 39
Downloaden Sie, um offline zu lesen
Web 2.0 Weekly
                “World Cup of Financings as ROW Participates”
                                                                                                                                          June 29, 2010

                                                                                                                 David Shore, CFA, MBA 416.860.6784
                                                                                                                       dshore@mackieresearch.com
                                                                                                                    Damian Wojcichowsky, CFA 416.860.7652

                            This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer.
                                                                For further disclosures, please see last page of this report.
                                                                                 www.mackieresearch.com


Copyright © 2000-2010, Mackie Research Capital Corporation, All rights reserved                                                                 www.mackieresearch.com
Key Developments (past week)
    Deals (M&A, Finance) – Worldwide Financings – World Cup Related?
     Alloy, a provider of news and commentary concerning New Media, was acquired by
     ZelnickMedia for $127 mm.
     Facebook’s implied valuation rose to $24 bn as Elevation Partners purchased 5 mm
     shares of the company for $120 mm in the secondary market.
     Danish Skype competitor, Vopium, received $16.5 mm in financing from Indian
     financier, Raghuvinder Kataria.
     Social networking software developer based in France, Pearltrees, raised $1.6 mm.
     PapayaMobile, mobile application software company based in China, raised $4 mm.
     Two Israeli mobile developers received funding this week, including Perfecto Mobile ($4
     mm) and Snaptu ($6 mm).
    Financial Results/Guidance/Partnerships/Product
     Multiplied Media (TSXV:MMC) announced the availability of local weather functionality
     for the iPhone version of its Poynt local search mobile application.




2                                                                            www.mackieresearch.com
Public Company Data




3                         www.mackieresearch.com
Aggregate Public Data

     Web 2.0 Public Companies   Total      Median    Max           Min
    # Companies                   101          -         -           -
    Market Cap (US$ mm)         76,167.1     73.3   30,613.7        1.2
    Revenue (US$ mm)            23,488.2     56.7    3,057.7        0.0
    1 Year revenue growth                   5.7%    8961.6%     -100.0%
    EBITDA as % of revenue         -        13.3%    63.1%       -99.5%
    Net cash (US$ mm)           9,046.6      2.3     1,836.0      -670.8
    TEV/Revenue                    -         1.9x     47.4x        0.0x
    TEV/EBITDA                     -         8.8x     49.3x        0.5x
    P/E                            -        16.8x     94.5x        0.0x
    Relative to 52 week high               -40.9%     -1.6%      -95.6%




     Source: CapitalIQ




4                                                          www.mackieresearch.com
5
                                                                      0
                                                                                      5
                                                                                                        10
                                                                                                                       15
                                                                                                                                   20
                                                                                                                                             25
                                                                                                                                                            30
                                                          Gaming




                                                                                                                                                       28
                                                Social Networking




                                                                                                                             16
                                                            Media




                                                                                                             10

                                                                                                   8
                                                        Diversified




                                                                                               6
                                                        Marketing




                                                                                           5
                                                           Mobile




                         Source: CapitalIQ
                                                                                  3
                                                     Infrastructure




                                                                                  3
                                                      SMS/Voice




                                                                                  3
                                                       Enterprise




                                                                                  3
                                                       Advertising




                                                                              2
                                                    Internet Retail




                                                                              2
                                                     Virtual World
                                                                                                                                                                 By Sector




                                                                              2
                                                            Dating




                                                                              2
                                                            Music




                                                                          1
                                             Vertical Communities




                                                                          1
                                                     Collaboration




                                                                          1
                                                      Podcasting




                                                                          1
                                                         Learning




                                                                          1
                                                              Video




                                                                          1
                                                           Search




                                                                          1
                                                         Payment


                                                                          1
                                                Financial Services
                                                                                                                                                                              Public Company Distribution




                                                                0
                                                                          5
                                                                                      10
                                                                                                   15
                                                                                                                  20
                                                                                                                        25
                                                                                                                                  30
                                                                                                                                        35
                                                                                                                                                  40
                                                                                                                                                            45




                                              United States


                                                    Canada


                                                      China


                                                South Korea


                                                      Japan


                                                     Taiwan


                                                 Hong Kong


                                                   Germany


                                                     Poland


                                                   Australia


                                             United Kingdom
                                                                                                                                                                 By Country




                                                        Italy


                                                     Finland


                                                    Sweden


                                                       India


                                                     Russia


                                                   Malaysia


                                                Switzerland
www.mackieresearch.com
Valuation Dashboard – 1 Week
                     Market Cap                           EV/Revenue

                            Flat
                            7%                                          Flat
                                                                        2%


                                     Rising
                                      25%                                      Rising
                                                                                23%
                                              Falling
                                               75%
         Falling
          68%



                     EV/EBITDA                               P/E

                     Flat                                    Flat
                     4%                                      0%
                                   Rising
                                    28%                                        Rising
                                                                                32%




                                                Falling
                                                 68%
           Falling
            68%
6                                                                      www.mackieresearch.com
7
                         Source: CapitalIQ
                                                                                                                                                                                                                                                      Multiple (x)




                                                                                                                                                                                                                   0.0x
                                                                                                                                                                                                                          0.5x
                                                                                                                                                                                                                                 1.0x
                                                                                                                                                                                                                                        1.5x
                                                                                                                                                                                                                                               2.0x
                                                                                                                                                                                                                                                          2.5x
                                                                                                                                                                                                                                                                     3.0x
                                                                                                                                                                                                                                                                            3.5x
                                                                                                                                                                                                                                                                                   4.0x
                                                                                                                                                                                                                                                                                            4.5x
                                                                                                                                                                                                                                                                                                     5.0x




                                                                 # companies
                                                                                                                                                                                                       5/11/2009
                                                                                                                                                                                                       5/18/2009
                                                                                                                                                                                                       5/25/2009
                                                                                                                                                                                                        6/1/2009
                                                                                                                                                                                                        6/8/2009
                                                                                                                                                                                                       6/15/2009
                                                                                                                                                                                                       6/22/2009
                                                                                                                                                                                                       6/29/2009
                                                                                                                                                                                                        7/6/2009
                                                                                                                                                                                                       7/13/2009
                                                                                                                                                                                                       7/20/2009
                                                                                                                                                                                                       7/27/2009
                                                                                                                                                                                                        8/3/2009
                                                                                                                                                                                                       8/10/2009
                                                                                                                                                                                                       8/17/2009
                                                                                                                                                                                                       8/24/2009
                                                                                                                                                                                                                                                                                                            Median EV/Revenue




                                                                                                                                                                                                       8/31/2009
                                                                                                                                                                                                        9/7/2009
                                                                                                                                                                                                       9/14/2009
                                                                                                                                                                                                       9/21/2009
                                                                                                                                                                                                       9/28/2009
                                                                                                                                                                                                       10/5/2009
                                                                                                                                                                                                      10/12/2009
                                                                                                                                                                                                      10/19/2009
                                                                                                                                                                                                      10/26/2009
                                                                                                                                                                                                       11/2/2009
                                                                                                                                                                                                       11/9/2009




                                             Median
                                                                                                                                                                                                      11/16/2009
                                                                                                                                                                                                      11/23/2009
                                                                                                                                                                                                      11/30/2009
                                                                                                                                                                                                       12/7/2009
                                                                                                                                                                                                      12/14/2009
                                                                                                                                                                                                      12/21/2009
                                                                                                                                                                                                      12/28/2009
                                                                                                                                                                                                        1/4/2010
                                                                                                                                                                                                       1/11/2010
                                                                                                                                                                                                       1/18/2010




                                             Long-term average
                                                                                                                                                                                                       1/25/2010
                                                                                                                                                                                                        2/1/2010
                                                                                                                                                                                                        2/8/2010
                                                                                                                                                                                                       2/15/2010
                                                                                                                                                                                                       2/22/2010
                                                                                                                                                                                                        3/1/2010
                                                                                                                                                                                                        3/8/2010
                                                                                                                                                                                                       3/15/2010
                                                                                                                                                                                                       3/22/2010
                                                                                                                                                                                                                                                                                       average




                                                                                                                                                                                                       3/29/2010
                                                                                                                                                                                                        4/5/2010
                                                                                                                                                                                                                                                                                     well below LT




                                                                                                                                                                                                       4/12/2010
                                                                                                                                                                                                       4/19/2010
                                                                                                                                                                                                                                                                                   down slightly, still
                                                                                                                                                                                                                                                                                   Revenue multiples




                                                                                                                                                                                                       4/26/2010
                                                                                                                                                                                                        5/3/2010
                                                                                                                                                                                                       5/10/2010
                                                                                                                                                                                                       5/17/2010
                                                                                                                                                                                                       5/24/2010
                                                                                                                                                                                                       5/31/2010
                                                                                                                                                                                                        6/7/2010
                                                                                                                                                                                                       6/14/2010
                                                                                                                                                                                                       6/21/2010
                                                                                                                                                                                                       6/28/2010
                                                                           383839393940394042424445464646464749515151535456616161616366666666666670717073747069727272747476807880808181808282858384




www.mackieresearch.com
8
                         Source: CapitalIQ
                                                                                                                                                                                                                                                                                             Multiple (x )




                                                                 # companies
                                                                                                                                                                                                                                                                    0. 0x
                                                                                                                                                                                                                                                                            5. 0x
                                                                                                                                                                                                                                                                                    10. 0x
                                                                                                                                                                                                                                                                                                             15. 0x
                                                                                                                                                                                                                                                                                                                      20. 0x
                                                                                                                                                                                                                                                                                                                                                    25. 0x
                                                                                                                                                                                                                                                        5/11/2009
                                                                                                                                                                                                                                                        5/18/2009
                                                                                                                                                                                                                                                        5/25/2009
                                                                                                                                                                                                                                                         6/1/2009
                                                                                                                                                                                                                                                         6/8/2009
                                                                                                                                                                                                                                                        6/15/2009
                                                                                                                                                                                                                                                        6/22/2009
                                                                                                                                                                                                                                                        6/29/2009
                                                                                                                                                                                                                                                         7/6/2009
                                                                                                                                                                                                                                                        7/13/2009
                                                                                                                                                                                                                                                        7/20/2009
                                                                                                                                                                                                                                                        7/27/2009
                                                                                                                                                                                                                                                         8/3/2009
                                                                                                                                                                                                                                                        8/10/2009
                                                                                                                                                                                                                                                                                                                                                             Median EV/EBITDA




                                                                                                                                                                                                                                                        8/17/2009
                                                                                                                                                                                                                                                        8/24/2009
                                                                                                                                                                                                                                                        8/31/2009
                                                                                                                                                                                                                                                         9/7/2009
                                                                                                                                                                                                                                                        9/14/2009
                                                                                                                                                                                                                                                        9/21/2009
                                                                                                                                                                                                                                                        9/28/2009
                                                                                                                                                                                                                                                        10/5/2009
                                                                                                                                                                                                                                                       10/12/2009
                                                                                                                                                                                                                                                       10/19/2009
                                                                                                                                                                                                                                                       10/26/2009
                                                                                                                                                                                                                                                        11/2/2009
                                                                                                                                                                                                                                                        11/9/2009




                                             Median
                                                                                                                                                                                                                                                       11/16/2009
                                                                                                                                                                                                                                                       11/23/2009
                                                                                                                                                                                                                                                       11/30/2009
                                                                                                                                                                                                                                                        12/7/2009
                                                                                                                                                                                                                                                       12/14/2009
                                                                                                                                                                                                                                                       12/21/2009
                                                                                                                                                                                                                                                       12/28/2009
                                                                                                                                                                                                                                                         1/4/2010
                                                                                                                                                                                                                                                        1/11/2010
                                                                                                                                                                                                                                                        1/18/2010
                                                                                                                                                                                                                                                        1/25/2010



                                             Long-term average
                                                                                                                                                                                                                                                         2/1/2010
                                                                                                                                                                                                                                                         2/8/2010
                                                                                                                                                                                                                                                        2/15/2010
                                                                                                                                                                                                                                                        2/22/2010
                                                                                                                                                                                                                                                         3/1/2010
                                                                                                                                                                                                                                                         3/8/2010
                                                                                                                                                                                                                                                        3/15/2010
                                                                                                                                                                                                                                                        3/22/2010
                                                                                                                                                                                                                                                        3/29/2010
                                                                                                                                                                                                                                                         4/5/2010
                                                                                                                                                                                                                                                        4/12/2010
                                                                                                                                                                                                                                                        4/19/2010
                                                                                                                                                                                                                                                        4/26/2010
                                                                                                                                                                                                                                                         5/3/2010
                                                                                                                                                                                                                                                                                                                               EV/EBITDA multiples down,
                                                                                                                                                                                                                                                                                                                               depressed below LT average




                                                                                                                                                                                                                                                        5/10/2010
                                                                                                                                                                                                                                                        5/17/2010
                                                                                                                                                                                                                                                        5/24/2010
                                                                                                                                                                                                                                                        5/31/2010
                                                                                                                                                                                                                                                         6/7/2010
                                                                                                                                                                                                                                                        6/14/2010
                                                                                                                                                                                                                                                        6/21/2010
                                                                                                                                                                                                                                                        6/28/2010
                                                                 20 20 22 22 23 23 22 22 24 24 23 23 24 24 26 26 26 26 25 25 26 28 30 30 34 33 36 36 38 38 39 40 39 41 41 39 39 39 43 43 41 42 43 43 42 43 43 45 46 45 50 50 50 53 52 52 51 51 49 51




www.mackieresearch.com
9
                         Source: CapitalIQ
                                                                                                                                                                                                                                                                                                 Multiple (x )




                                                                                                                                                                               # companies
                                                                                                                                                                                                                                                                    0. 0x
                                                                                                                                                                                                                                                                            5. 0x
                                                                                                                                                                                                                                                                                    10. 0x
                                                                                                                                                                                                                                                                                             15. 0x
                                                                                                                                                                                                                                                                                                             20. 0x
                                                                                                                                                                                                                                                                                                                      25. 0x
                                                                                                                                                                                                                                                                                                                               30. 0x
                                                                                                                                                                                                                                                                                                                                                           35. 0x
                                                                                                                                                                                                                                                        5/11/2009
                                                                                                                                                                                                                                                        5/18/2009
                                                                                                                                                                                                                                                        5/25/2009
                                                                                                                                                                                                                                                                                                                                                                    Median P/E

                                                                                                                                                                                                                                                         6/1/2009
                                                                                                                                                                                                                                                         6/8/2009
                                                                                                                                                                                                                                                        6/15/2009
                                                                                                                                                                                                                                                        6/22/2009
                                                                                                                                                                                                                                                        6/29/2009
                                                                                                                                                                                                                                                         7/6/2009
                                                                                                                                                                                                                                                        7/13/2009
                                                                                                                                                                                                                                                        7/20/2009
                                                                                                                                                                                                                                                        7/27/2009
                                                                                                                                                                                                                                                         8/3/2009
                                                                                                                                                                                                                                                        8/10/2009
                                                                                                                                                                                                                                                        8/17/2009
                                                                                                                                                                                                                                                        8/24/2009
                                                                                                                                                                                                                                                        8/31/2009
                                                                                                                                                                                                                                                         9/7/2009
                                                                                                                                                                                                                                                        9/14/2009
                                                                                                                                                                                                                                                        9/21/2009
                                                                                                                                                                                                                                                        9/28/2009
                                                                                                                                                                                                                                                        10/5/2009
                                                                                                                                                                                                                                                       10/12/2009
                                                                                                                                                                                                                                                       10/19/2009
                                                                                                                                                                                                                                                       10/26/2009
                                                                                                                                                                                                                                                        11/2/2009
                                                                                                                                                                                                                                                        11/9/2009




                                             Median
                                                                                                                                                                                                                                                       11/16/2009
                                                                                                                                                                                                                                                       11/23/2009
                                                                                                                                                                                                                                                       11/30/2009
                                                                                                                                                                                                                                                        12/7/2009
                                                                                                                                                                                                                                                       12/14/2009
                                                                                                                                                                                                                                                       12/21/2009
                                                                                                                                                                                                                                                       12/28/2009
                                                                                                                                                                                                                                                         1/4/2010
                                                                                                                                                                                                                                                        1/11/2010
                                                                                                                                                                                                                                                        1/18/2010
                                                                                                                                                                                                                                                        1/25/2010



                                             Long-term average
                                                                                                                                                                                                                                                         2/1/2010
                                                                                                                                                                                                                                                         2/8/2010
                                                                                                                                                                                                                                                        2/15/2010
                                                                                                                                                                                                                                                        2/22/2010
                                                                                                                                                                                                                                                         3/1/2010
                                                                                                                                                                                                                                                         3/8/2010
                                                                                                                                                                                                                                                        3/15/2010
                                                                                                                                                                                                                                                        3/22/2010
                                                                                                                                                                                                                                                        3/29/2010
                                                                                                                                                                                                                                                         4/5/2010
                                                                                                                                                                                                                                                        4/12/2010
                                                                                                                                                                                                                                                                                                                                         and below LT average




                                                                                                                                                                                                                                                        4/19/2010
                                                                                                                                                                                                                                                                                                                                        P/E multiples also down




                                                                                                                                                                                                                                                        4/26/2010
                                                                                                                                                                                                                                                         5/3/2010
                                                                                                                                                                                                                                                        5/10/2010
                                                                                                                                                                                                                                                        5/17/2010
                                                                                                                                                                                                                                                        5/24/2010
                                                                                                                                                                                                                                                        5/31/2010
                                                                                                                                                                                                                                                         6/7/2010
                                                                                                                                                                                                                                                        6/14/2010
                                                                                                                                                                                                                                                        6/21/2010
                                                                                                                                                                                                                                                        6/28/2010
                                                                 19 18 19 18 19 19 19 19 20 20 19 18 19 19 20 20 21 25 24 25 25 27 28 27 30 31 32 32 32 33 33 35 37 39 39 39 40 39 40 41 42 40 40 40 38 37 38 34 33 32 35 35 35 35 35 35 35 34 34 34




www.mackieresearch.com
10
                                                                  -
                                                                                  5.0
                                                                                               10.0
                                                                                                            15.0
                                                                                                                   20.0
                                                                                                                          25.0
                                                                                                                                 30.0
                                                                                                                                        35.0
                                                                                                                                                      40.0




                         # Companies 1
                                                 Virtual World
                                                                                                                                               36.3




                         2
                                                 Infrastructure




                                                                                                            13.4




                         7
                                                    Diversified




                                                                                                      9.9




                         1
                                                     Learning




                                                                                               8.4




                         8
                                            Social Networking




                                                                                         5.3




                         2
                                                        Music




                                                                                        4.7




                         1
                                         Vertical Communities




                                                                                    4.3




                         1
                                                       Search



                                                                                    4.2
                                                      Gaming




                         21
                                                                                   3.7




                         4
                                                       Mobile
                                                                                  3.5




                         3
                                                  SMS/Voice
                                                                                  3.3




                         6
                                                    Marketing
                                                                                  3.2
                                                                                                                                                             Average EV/Revenue – by Sector




                         1
                                                  Podcasting
                                                                              2.8




                         3
                                                   Advertising
                                                                              2.7




                         1
                                                 Collaboration
                                                                             2.5




                         9


                                                        Media
                                                                            2.3




                         2




                                                Internet Retail
                                                                            2.0




                         1




                                                        Video
                                                                            1.9




                         3




                                                   Enterprise
                                                                            1.8




                         2




                                                       Dating
                                                                        1.4




                         1




                                            Financial Services
                                                                      0.4




www.mackieresearch.com
Average EV/EBITDA – by Sector

          60.0



                    49.3
          50.0
                                         45.4


          40.0




          30.0




          20.0                                     18.2
                                                                15.6
                                                                          11.7     11.7               11.7          11.0
                                                                                                                                        9.7           9.3     8.9
          10.0




           -



                                                                                                      Diversified




                                                                                                                                        Advertising
                    Financial Services




                                                                                    Internet Retail
                                          Search




                                                   Enterprise




                                                                 Mobile




                                                                          Gaming




                                                                                                                    Social Networking




                                                                                                                                                      Media




                                                                                                                                                              Collaboration
      # Companies       1                  1         2            2       14           2                5               6                 1            6         1




11                                                                                                                                                            www.mackieresearch.com
Average P/E – by Sector

          100.0
                         93.0

           90.0


           80.0


           70.0


           60.0                         56.3


           50.0

                                                       39.1
           40.0
                                                                      34.9

                                                                                   29.0
           30.0
                                                                                                25.5


           20.0
                                                                                                             15.0
                                                                                                                        13.6     13.2

           10.0


            -
                    Internet Retail   Enterprise   Collaboration   Diversified   Marketing     Social     Advertising   Media   Gaming
                                                                                             Networking

                          2               3             1              8            6           16            3          10      28
      # Companies




12                                                                                                                                 www.mackieresearch.com
13
                                                                                 0.0
                                                                                                                                                                           5.0
                                                                                                                                                                                                                                     10.0
                                                                                                                                                                                                                                                        15.0
                                                                                                                                                                                                                                                                    20.0
                                                                                                                                                                                                                                                                           25.0
                                                                                                                                                                                                                                                                                            30.0
                                                                                                                                                                                                                                                                                                            35.0
                                                                                                                                                                                                                                                                                                                        40.0
                                                                                                                                                                                                                                                                                                                               45.0
                                                                                                                                                                                                                                                                                                                                           50.0
                                                    NeXplore C orporation




                                                                                                                                                                                                                                                                                                                                      47




                         Source: CapitalIQ
                                                                                                                                                                                                                                                                                                                   36
                                                            Worlds .com Inc.




                                                                                                                                                                                                                                                                                                            33
                                                                S oc ialG O P L C




                                                                                                                                                                                                                                                                                  26
                                                        S pectrumDNA, Inc.




                                                                                                                                                                                                                                                               16
                                                    T encent H oldings Ltd.




                                                                                                                                                                                                                                                        13
                                                                        P aid Inc.
                                                             G eoS entric O yj
                                                B ey ond C ommerce, Inc .




                                                                                                                                                                                                                                             11 11 11
                                                                      G ree, Inc.




                                                                                                                                                                                                                                            10
                                                       MO K O .mobi Limited




                                                                                                                                                                                                                                      9
                                           C hines e G amer International




                                                                                                                                                                                                                                 8
                                                Lingo Media C orporation
                                                F luid Mus ic C anada, Inc .
                                              DigitalP os t Interactive, Inc .




                                                                                                                                                                                                                         7 7 7
                                                                Dena C o. Ltd.
                                                         T rans G aming, Inc .




                                                                                                                                                                                                                               7 6
                                            Ac celeriz e New Media, Inc.




                                                                                                                                                                                                                     5
                                               HU G H E S T elematics , Inc .
                                                    WebMediaB rands Inc
                                          S K C ommunications C o. , L td.
                                                   C hangy ou.c om Limited




                                                                                       4 4 4 4
                                                                   T aleo C orp.
                                                                       Mix i, Inc.




                                                                                               4 3
                                     F rogs ter Interactiv e P ic tures AG
                                           K ings oft C orporation L imited
                                       Wiz z ard S oftware C orporation




                                                                                                   3 3 3
                                                               is eemedia Inc.
                                                           O pen T ex t C orp.
                                                                                                                                                                                                                                                                                                                                                  EV/Revenue Ranking




                                           NE O WIZ G ames C orporation
                                                                       eP ro Ltd.
                                          Modern T imes G roup Mtg AB
                                                                       XING AG
                                   G ungH o O nline E ntertainment, Inc .
                                                              S hutterfly, Inc.
                                                               S ohu.com Inc.
                                                                        V elti P lc
                                                           S core Media Inc.
                                                          U O MO Media, Inc
                                                      P NI Digital Media Inc .
                                                    NeuLion Incorporated                                 2 2 2 2 2 2 2 2 2 2 2 2 2
                                                             V alueC lic k , Inc.
                                                          Myriad G roup AG
                                                             H anbitS oft, Inc.
                                                                  Webz en Inc.
                                                       U nilav a C orporation
                               P latforma Mediowa P oint G roup S . A.
                                                     S park Network s , Inc.
                                                            Y D O nline C orp.
                                                                                                                                                                                                                                                                                   NeXplore has highest
                                                                                                                                                                                                                                                                                  revenue multiple at 47x




                             G amania Digital E ntertainment C o. , L td.
                                                                                                                                   2 2 2 2 2 2 1 1 1 1




                               H utchis on T elec ommunic ations Hong
                                                            infoG R O U P , Inc .
                                                    S NAP Interac tiv e, Inc.
                                               NetDragon WebS oft, Inc.
                                                              Y nk K orea Inc.
                                         O riented Media G roup B erhad
                                               C ornerWorld C orporation
                                       O AO R B C Information S ys tems
                                                         Internet G roup S A
                                                       AQ Interac tiv e, Inc.
                                       T he New Y ork T imes C ompany
                                                                    C DC C orp.
                                                       T heS treet. com, Inc.
                                      Northgate T echnologies Limited
                                                      IAC /InterAc tiv eC orp.
                                                 P oints International L td.
                                                              C yberplex Inc.
                                                         United O nline, Inc.
                                                                                                                                                       1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1




                                     U nis erv e C ommunic ations C orp.
                                                                      AO L, Inc.
                                                                   DADA S pA
                                                             G lu Mobile, Inc.
                                                              G igaMedia Ltd.
                                                       Ac toz S oft C o., Ltd.
                                                              T ree.C om, Inc.
                                               O penwav e S y s tems Inc.
                                                           G ameO n C o L td.
                                                         R ealNetwork s Inc.
                                        J umbuc k E ntertainment Limited
                                                                                                                                                                                           1 1 1 1 0 0 0 0 0 0 0




                                                                   As k net AG
                                                                                                                                                                                                                 0




                                                             Look S mart, L td.
www.mackieresearch.com
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly

Weitere ähnliche Inhalte

Was ist angesagt?

Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...David Shore
 
Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010David Shore
 
09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 WeeklyDavid Shore
 
10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly10 04-27 web 2.0 weekly
10 04-27 web 2.0 weeklyDavid Shore
 
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly10 05-18 web 2.0 weekly
10 05-18 web 2.0 weeklyDavid Shore
 
Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26David Shore
 
09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 WeeklyDavid Shore
 
09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 Weekly09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 WeeklyDavid Shore
 
09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 Weekly09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 WeeklyDavid Shore
 
09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 WeeklyDavid Shore
 
Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012
Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012
Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012Burton Lee
 
Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3IABRomania
 
Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…
Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…
Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…BCV
 
Kpcb internet-trends-2011-1
Kpcb internet-trends-2011-1Kpcb internet-trends-2011-1
Kpcb internet-trends-2011-1Ivonne Kinser
 
09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 Weekly09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 WeeklyDavid Shore
 
Internet trends-2011
Internet trends-2011Internet trends-2011
Internet trends-2011Laura Lopes
 
09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 Weekly09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 WeeklyDavid Shore
 

Was ist angesagt? (20)

Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
 
Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010
 
09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly
 
10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly
 
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
 
Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26
 
09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly
 
09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 Weekly09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 Weekly
 
09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 Weekly09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 Weekly
 
09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly
 
Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012
Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012
Arkady Borkovsky - Yandex Labs - Stanford Engineering - Jan 30 2012
 
Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3
 
eTourism in Russia
eTourism in RussiaeTourism in Russia
eTourism in Russia
 
Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…
Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…
Financial Analysis - Prysmian SP¨a develops, designs, produces, supplies a…
 
Kpcb internet-trends-2011-1
Kpcb internet-trends-2011-1Kpcb internet-trends-2011-1
Kpcb internet-trends-2011-1
 
09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 Weekly09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 Weekly
 
第16回Looops.TV 良品計画 奥谷様資料
第16回Looops.TV 良品計画 奥谷様資料第16回Looops.TV 良品計画 奥谷様資料
第16回Looops.TV 良品計画 奥谷様資料
 
Internet trends-2011
Internet trends-2011Internet trends-2011
Internet trends-2011
 
Mary meeker preso[1]
Mary meeker preso[1]Mary meeker preso[1]
Mary meeker preso[1]
 
09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 Weekly09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 Weekly
 

Ähnlich wie 10 06-29 web 2.0 weekly

Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010David Shore
 
Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010David Shore
 
Smaato - NOAH12 San Francisco
Smaato - NOAH12 San FranciscoSmaato - NOAH12 San Francisco
Smaato - NOAH12 San FranciscoNOAH Advisors
 
09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 WeeklyDavid Shore
 
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...Sharon Rozzi
 
Option Implied Volatility for Small Cap Stocks
Option Implied Volatility for Small Cap StocksOption Implied Volatility for Small Cap Stocks
Option Implied Volatility for Small Cap StocksRYAN RENICKER
 
J cereton securities analysis project (final) msft
J cereton securities analysis project (final)  msftJ cereton securities analysis project (final)  msft
J cereton securities analysis project (final) msftbanquets07
 
Social CRM: What's in it for me?
Social CRM: What's in it for me?Social CRM: What's in it for me?
Social CRM: What's in it for me?Michael Fauscette
 
Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] 
Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] 
Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] Wamda Research Lab
 
E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013Sola Lawal
 
Bits (Sell Recommendation)
Bits (Sell Recommendation)Bits (Sell Recommendation)
Bits (Sell Recommendation)velandia1982
 
Private Equity Performance Q2 '05
  	Private Equity Performance Q2 '05   	Private Equity Performance Q2 '05
Private Equity Performance Q2 '05 mensa25
 
Open Banking Report Executive Summary
Open Banking Report Executive SummaryOpen Banking Report Executive Summary
Open Banking Report Executive SummaryMEDICI Inner Circle
 
Fabernovel study on SoftBank
Fabernovel study on SoftBankFabernovel study on SoftBank
Fabernovel study on SoftBankFabernovel
 
DDB Social Media Survey
DDB Social Media SurveyDDB Social Media Survey
DDB Social Media SurveyEd Lee
 
Social Media Channel Selection Tool
Social Media Channel Selection ToolSocial Media Channel Selection Tool
Social Media Channel Selection ToolDemand Metric
 

Ähnlich wie 10 06-29 web 2.0 weekly (20)

Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010
 
Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010
 
Smaato - NOAH12 San Francisco
Smaato - NOAH12 San FranciscoSmaato - NOAH12 San Francisco
Smaato - NOAH12 San Francisco
 
09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly
 
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
 
GMC 2010
GMC 2010GMC 2010
GMC 2010
 
Option Implied Volatility for Small Cap Stocks
Option Implied Volatility for Small Cap StocksOption Implied Volatility for Small Cap Stocks
Option Implied Volatility for Small Cap Stocks
 
J cereton securities analysis project (final) msft
J cereton securities analysis project (final)  msftJ cereton securities analysis project (final)  msft
J cereton securities analysis project (final) msft
 
Social CRM: What's in it for me?
Social CRM: What's in it for me?Social CRM: What's in it for me?
Social CRM: What's in it for me?
 
FameLinked Book
FameLinked BookFameLinked Book
FameLinked Book
 
Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] 
Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] 
Startup Investments: The evolution of the MENA ecosystem in 2016 [Report] 
 
E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013
 
Bits (Sell Recommendation)
Bits (Sell Recommendation)Bits (Sell Recommendation)
Bits (Sell Recommendation)
 
Private Equity Performance Q2 '05
  	Private Equity Performance Q2 '05   	Private Equity Performance Q2 '05
Private Equity Performance Q2 '05
 
Open Banking Report Executive Summary
Open Banking Report Executive SummaryOpen Banking Report Executive Summary
Open Banking Report Executive Summary
 
Fabernovel study on SoftBank
Fabernovel study on SoftBankFabernovel study on SoftBank
Fabernovel study on SoftBank
 
DDB Social Media Survey
DDB Social Media SurveyDDB Social Media Survey
DDB Social Media Survey
 
Social Media Channel Selection Tool
Social Media Channel Selection ToolSocial Media Channel Selection Tool
Social Media Channel Selection Tool
 
View point q2 2012
View point q2 2012View point q2 2012
View point q2 2012
 
Anfin pitch deck
Anfin pitch deckAnfin pitch deck
Anfin pitch deck
 

Mehr von David Shore

10 01 05 Web 2.0 Weekly Special Edition
10 01 05 Web 2.0 Weekly   Special Edition10 01 05 Web 2.0 Weekly   Special Edition
10 01 05 Web 2.0 Weekly Special EditionDavid Shore
 
09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 WeeklyDavid Shore
 
09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 WeeklyDavid Shore
 
09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 Weekly09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 WeeklyDavid Shore
 
09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 WeeklyDavid Shore
 
09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 WeeklyDavid Shore
 
09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 WeeklyDavid Shore
 
09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 WeeklyDavid Shore
 
09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 Weekly09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 WeeklyDavid Shore
 
09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 Weekly09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 WeeklyDavid Shore
 
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 WeeklyDavid Shore
 
09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 WeeklyDavid Shore
 
Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009David Shore
 

Mehr von David Shore (13)

10 01 05 Web 2.0 Weekly Special Edition
10 01 05 Web 2.0 Weekly   Special Edition10 01 05 Web 2.0 Weekly   Special Edition
10 01 05 Web 2.0 Weekly Special Edition
 
09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly
 
09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly
 
09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 Weekly09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 Weekly
 
09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly
 
09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly
 
09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly
 
09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly
 
09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 Weekly09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 Weekly
 
09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 Weekly09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 Weekly
 
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
 
09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly
 
Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009
 

10 06-29 web 2.0 weekly

  • 1. Web 2.0 Weekly “World Cup of Financings as ROW Participates” June 29, 2010 David Shore, CFA, MBA 416.860.6784 dshore@mackieresearch.com Damian Wojcichowsky, CFA 416.860.7652 This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report. www.mackieresearch.com Copyright © 2000-2010, Mackie Research Capital Corporation, All rights reserved www.mackieresearch.com
  • 2. Key Developments (past week) Deals (M&A, Finance) – Worldwide Financings – World Cup Related? Alloy, a provider of news and commentary concerning New Media, was acquired by ZelnickMedia for $127 mm. Facebook’s implied valuation rose to $24 bn as Elevation Partners purchased 5 mm shares of the company for $120 mm in the secondary market. Danish Skype competitor, Vopium, received $16.5 mm in financing from Indian financier, Raghuvinder Kataria. Social networking software developer based in France, Pearltrees, raised $1.6 mm. PapayaMobile, mobile application software company based in China, raised $4 mm. Two Israeli mobile developers received funding this week, including Perfecto Mobile ($4 mm) and Snaptu ($6 mm). Financial Results/Guidance/Partnerships/Product Multiplied Media (TSXV:MMC) announced the availability of local weather functionality for the iPhone version of its Poynt local search mobile application. 2 www.mackieresearch.com
  • 3. Public Company Data 3 www.mackieresearch.com
  • 4. Aggregate Public Data Web 2.0 Public Companies Total Median Max Min # Companies 101 - - - Market Cap (US$ mm) 76,167.1 73.3 30,613.7 1.2 Revenue (US$ mm) 23,488.2 56.7 3,057.7 0.0 1 Year revenue growth 5.7% 8961.6% -100.0% EBITDA as % of revenue - 13.3% 63.1% -99.5% Net cash (US$ mm) 9,046.6 2.3 1,836.0 -670.8 TEV/Revenue - 1.9x 47.4x 0.0x TEV/EBITDA - 8.8x 49.3x 0.5x P/E - 16.8x 94.5x 0.0x Relative to 52 week high -40.9% -1.6% -95.6% Source: CapitalIQ 4 www.mackieresearch.com
  • 5. 5 0 5 10 15 20 25 30 Gaming 28 Social Networking 16 Media 10 8 Diversified 6 Marketing 5 Mobile Source: CapitalIQ 3 Infrastructure 3 SMS/Voice 3 Enterprise 3 Advertising 2 Internet Retail 2 Virtual World By Sector 2 Dating 2 Music 1 Vertical Communities 1 Collaboration 1 Podcasting 1 Learning 1 Video 1 Search 1 Payment 1 Financial Services Public Company Distribution 0 5 10 15 20 25 30 35 40 45 United States Canada China South Korea Japan Taiwan Hong Kong Germany Poland Australia United Kingdom By Country Italy Finland Sweden India Russia Malaysia Switzerland www.mackieresearch.com
  • 6. Valuation Dashboard – 1 Week Market Cap EV/Revenue Flat 7% Flat 2% Rising 25% Rising 23% Falling 75% Falling 68% EV/EBITDA P/E Flat Flat 4% 0% Rising 28% Rising 32% Falling 68% Falling 68% 6 www.mackieresearch.com
  • 7. 7 Source: CapitalIQ Multiple (x) 0.0x 0.5x 1.0x 1.5x 2.0x 2.5x 3.0x 3.5x 4.0x 4.5x 5.0x # companies 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 Median EV/Revenue 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 Median 11/16/2009 11/23/2009 11/30/2009 12/7/2009 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 Long-term average 1/25/2010 2/1/2010 2/8/2010 2/15/2010 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 average 3/29/2010 4/5/2010 well below LT 4/12/2010 4/19/2010 down slightly, still Revenue multiples 4/26/2010 5/3/2010 5/10/2010 5/17/2010 5/24/2010 5/31/2010 6/7/2010 6/14/2010 6/21/2010 6/28/2010 383839393940394042424445464646464749515151535456616161616366666666666670717073747069727272747476807880808181808282858384 www.mackieresearch.com
  • 8. 8 Source: CapitalIQ Multiple (x ) # companies 0. 0x 5. 0x 10. 0x 15. 0x 20. 0x 25. 0x 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 Median EV/EBITDA 8/17/2009 8/24/2009 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 Median 11/16/2009 11/23/2009 11/30/2009 12/7/2009 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 Long-term average 2/1/2010 2/8/2010 2/15/2010 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 5/3/2010 EV/EBITDA multiples down, depressed below LT average 5/10/2010 5/17/2010 5/24/2010 5/31/2010 6/7/2010 6/14/2010 6/21/2010 6/28/2010 20 20 22 22 23 23 22 22 24 24 23 23 24 24 26 26 26 26 25 25 26 28 30 30 34 33 36 36 38 38 39 40 39 41 41 39 39 39 43 43 41 42 43 43 42 43 43 45 46 45 50 50 50 53 52 52 51 51 49 51 www.mackieresearch.com
  • 9. 9 Source: CapitalIQ Multiple (x ) # companies 0. 0x 5. 0x 10. 0x 15. 0x 20. 0x 25. 0x 30. 0x 35. 0x 5/11/2009 5/18/2009 5/25/2009 Median P/E 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 Median 11/16/2009 11/23/2009 11/30/2009 12/7/2009 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 Long-term average 2/1/2010 2/8/2010 2/15/2010 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 and below LT average 4/19/2010 P/E multiples also down 4/26/2010 5/3/2010 5/10/2010 5/17/2010 5/24/2010 5/31/2010 6/7/2010 6/14/2010 6/21/2010 6/28/2010 19 18 19 18 19 19 19 19 20 20 19 18 19 19 20 20 21 25 24 25 25 27 28 27 30 31 32 32 32 33 33 35 37 39 39 39 40 39 40 41 42 40 40 40 38 37 38 34 33 32 35 35 35 35 35 35 35 34 34 34 www.mackieresearch.com
  • 10. 10 - 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 # Companies 1 Virtual World 36.3 2 Infrastructure 13.4 7 Diversified 9.9 1 Learning 8.4 8 Social Networking 5.3 2 Music 4.7 1 Vertical Communities 4.3 1 Search 4.2 Gaming 21 3.7 4 Mobile 3.5 3 SMS/Voice 3.3 6 Marketing 3.2 Average EV/Revenue – by Sector 1 Podcasting 2.8 3 Advertising 2.7 1 Collaboration 2.5 9 Media 2.3 2 Internet Retail 2.0 1 Video 1.9 3 Enterprise 1.8 2 Dating 1.4 1 Financial Services 0.4 www.mackieresearch.com
  • 11. Average EV/EBITDA – by Sector 60.0 49.3 50.0 45.4 40.0 30.0 20.0 18.2 15.6 11.7 11.7 11.7 11.0 9.7 9.3 8.9 10.0 - Diversified Advertising Financial Services Internet Retail Search Enterprise Mobile Gaming Social Networking Media Collaboration # Companies 1 1 2 2 14 2 5 6 1 6 1 11 www.mackieresearch.com
  • 12. Average P/E – by Sector 100.0 93.0 90.0 80.0 70.0 60.0 56.3 50.0 39.1 40.0 34.9 29.0 30.0 25.5 20.0 15.0 13.6 13.2 10.0 - Internet Retail Enterprise Collaboration Diversified Marketing Social Advertising Media Gaming Networking 2 3 1 8 6 16 3 10 28 # Companies 12 www.mackieresearch.com
  • 13. 13 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 NeXplore C orporation 47 Source: CapitalIQ 36 Worlds .com Inc. 33 S oc ialG O P L C 26 S pectrumDNA, Inc. 16 T encent H oldings Ltd. 13 P aid Inc. G eoS entric O yj B ey ond C ommerce, Inc . 11 11 11 G ree, Inc. 10 MO K O .mobi Limited 9 C hines e G amer International 8 Lingo Media C orporation F luid Mus ic C anada, Inc . DigitalP os t Interactive, Inc . 7 7 7 Dena C o. Ltd. T rans G aming, Inc . 7 6 Ac celeriz e New Media, Inc. 5 HU G H E S T elematics , Inc . WebMediaB rands Inc S K C ommunications C o. , L td. C hangy ou.c om Limited 4 4 4 4 T aleo C orp. Mix i, Inc. 4 3 F rogs ter Interactiv e P ic tures AG K ings oft C orporation L imited Wiz z ard S oftware C orporation 3 3 3 is eemedia Inc. O pen T ex t C orp. EV/Revenue Ranking NE O WIZ G ames C orporation eP ro Ltd. Modern T imes G roup Mtg AB XING AG G ungH o O nline E ntertainment, Inc . S hutterfly, Inc. S ohu.com Inc. V elti P lc S core Media Inc. U O MO Media, Inc P NI Digital Media Inc . NeuLion Incorporated 2 2 2 2 2 2 2 2 2 2 2 2 2 V alueC lic k , Inc. Myriad G roup AG H anbitS oft, Inc. Webz en Inc. U nilav a C orporation P latforma Mediowa P oint G roup S . A. S park Network s , Inc. Y D O nline C orp. NeXplore has highest revenue multiple at 47x G amania Digital E ntertainment C o. , L td. 2 2 2 2 2 2 1 1 1 1 H utchis on T elec ommunic ations Hong infoG R O U P , Inc . S NAP Interac tiv e, Inc. NetDragon WebS oft, Inc. Y nk K orea Inc. O riented Media G roup B erhad C ornerWorld C orporation O AO R B C Information S ys tems Internet G roup S A AQ Interac tiv e, Inc. T he New Y ork T imes C ompany C DC C orp. T heS treet. com, Inc. Northgate T echnologies Limited IAC /InterAc tiv eC orp. P oints International L td. C yberplex Inc. United O nline, Inc. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 U nis erv e C ommunic ations C orp. AO L, Inc. DADA S pA G lu Mobile, Inc. G igaMedia Ltd. Ac toz S oft C o., Ltd. T ree.C om, Inc. O penwav e S y s tems Inc. G ameO n C o L td. R ealNetwork s Inc. J umbuc k E ntertainment Limited 1 1 1 1 0 0 0 0 0 0 0 As k net AG 0 Look S mart, L td. www.mackieresearch.com