Safa Rashtchy (650)838-1347 [email protected]

Aaron Kessler (650) 838-1434 [email protected]

Valuation ESTIMATES Price Target/ Price % of 52 Market EnterpriseEV/Rev EV/EBITDA LTP/E (PF) P/E (full tax) Revenue Pro-Forma EPS EBITDA Company Name Ticker Rating EBITDA multiple 7/22 Wk High Value Value CY05 CY06 CY05 CY06 Growth CY05 CY06 CY05 CY06 CY04 CY05 CY06 CY04 CY05 CY06 CY04 CY05 CY06 Online/Digital Media Yahoo! YHOO OP $45 (27x '06) $33.53 84% $49,765 $35,544 6.8 5.3 23 18 27% 60 47 48 39 3,575 5,226 6,653 0.38 0.56 0.72 1,032 1,536 1,985 Monster Worldwide MNST OP $28.79 84% $3,484 $3,337 3.4 16 20% 34 25 34 25 853 986 1,141 0.60 0.85 1.16 150 210 CNET Networks CNET MP $11 (17x '06) $11.69 96% $1,867 $1,911 5.5 4.7 29 20 30% 41 26 66 42 291 350 406 0.07 0.28 0.44 35 67 97 RealNetworks RNWK MP $5.10 (12x '06) $5.01 68% $925 $556 1.7 1.4 24 14 20% nm nm nm nm 269 333 404 (0.09) 0.04 0.11 6 23 39 Jupitermedia JUPM OP $21 (15x '06) $21.63 89% $772 $772 6.0 5.0 20 15 20% 27 21 31 24 72 128 155 0.49 0.79 1.05 19 39 51 HouseValues SOLD OP $22 (16x '06) $18.00 89% $497 $419 4.9 3.5 19 13 30% 39 26 34 24 48 85 120 0.34 0.46 0.69 14 22 33 Homestore HOMS OP $4.50 (17x '06) $2.87 77% $421 $358 1.5 1.3 nm 13 30% nm 30 nm 37 217 243 281 (0.10) (0.05) 0.09 11 3 28 iVillage IVIL $6.06 84% $370 $353 4.3 24 25% 43 29 69 83 97 0.02 0.14 0.21 8 15 Zip Realty ZIPR $13.81 70% $352 $277 2.8 23 13 25% 46 28 62 100 135 0.12 0.30 0.50 4 12 21 Autobytel ABTLE $4.90 50% $221 $161 1.1 7 20% 12 9 123 153 181 0.24 0.41 0.55 16 22 Mean 79% 3.8 3.5 21 15 25% 38 27 43 32 eCommerce eBay EBAY MP $43 (23x '06) $41.02 69% $56,570 $52,695 11.9 9.3 28 22 30% 47 38 47 38 3,271 4,428 5,668 0.61 0.87 1.08 1,342 1,909 2,414 InterActiveCorp IACI OP $30 (10x '06) $26.79 93% $19,700 $15,129 2.0 1.8 10 9 15% 25 22 25 22 6,193 7,394 8,326 0.97 1.06 1.20 1,274 1,460 1,644 Amazon AMZN UP $30 (16x '06) $37.95 82% $16,053 $16,465 2.0 1.7 25 21 18% 54 42 49 41 6,921 8,434 9,835 1.50 0.71 0.91 565 669 774 Digital River DRIV OP $42 (15x '06) $36.48 82% $1,512 $1,197 5.7 4.8 16 13 25% 30 23 37 23 154 211 250 1.21 1.20 1.58 51 76 95 Getty Images GYI OP $87 (15x '06) $71.52 90% $4,555 $4,248 5.8 5.1 15 12 25% 33 25 30 24 622 728 827 1.72 2.20 2.84 225 284 345 Overstock OSTK OP $48 (30x '06) $40.95 53% $851 $727 0.9 0.7 nm 26 40% nm nm nm nm 495 819 1,072 (0.32) (0.24) 0.52 (1) 9 28 Netflix NFLX MP $11 (15x '06) $16.40 79% $866 $700 1.0 0.8 nm 25 20% nm 53 nm 85 506 669 860 0.58 0.03 0.31 43 nm 28 Blue Nile NILE MP $31 (17x '06) $33.85 94% $636 $583 2.8 2.3 25 20 25% 47 37 47 37 169 208 252 0.55 0.72 0.90 18 23 30 GSI Commerce GSIC MP $16 (15x '06) $19.54 98% $814 $739 1.7 1.4 26 16 25% 66 28 93 42 335 427 527 0.01 0.30 0.69 14 28 46 FTD.com FTD MP $14 (8.6x '06) $11.65 84% $355 $599 1.3 1.2 9 8 10% 18 14 18 14 417 457 504 0.00 0.66 0.81 58 63 71 800 Flowers FLWS $7.25 80% $493 $393 9 12% 24 24 626 673 0.29 0.31 36 42 Provide Commerce PRVD $24.89 64% $348 $279 1.5 1.2 14 10 30% 32 130 187 225 0.58 0.77 0.00 11 20 27 Drugstore.com DSCM $3.73 78% $294 $255 0.6 0.5 25 25% nm nm 354 407 471 (0.25) (0.23) (0.08) (6) 10 Red Envelope REDE $10.12 58% $87 $62 0.6 0.0 nm 0% ne ne ne ne 91 109 (0.40) 0.13 Mean 79% 2.9 2.4 18 17 21% 38 31 41 36

Search Yahoo! YHOO OP $45 (27x '06) $33.53 84% $49,765 $35,544 6.8 5.3 23 18 27% 60 47 48 39 3,575 5,226 6,653 0.38 0.56 0.72 1,032 1,536 1,985 Google GOOG OP $365 (50x '06 EPS) $302.40 95% $86,861 $83,913 14.5 10.3 35 25 30% 51 39 51 39 3,189 5,778 8,173 2.73 5.90 7.68 1,269 2,422 3,306 Infospace INSP OP $55 (14x '06) $34.50 60% $1,288 $904 2.4 1.9 10 8 30% 14 12 23 19 249 382 488 1.58 2.43 2.86 59 95 118 Marchex MCHX OP $28 (26x '06) $18.00 72% $707 $617 6.9 5.4 23 17 40% 45 32 45 32 44 89 115 0.16 0.40 0.56 6 27 37 Shopping.com SHOP MP $24 (18x '06) $20.91 59% $661 $518 4.0 3.2 21 15 20% 30 22 49 35 99 130 164 0.78 0.69 0.96 22 24 35 Miva MIVA $6.59 28% $217 $168 0.9 0.9 9 8 10% 26 21 170 187 193 0.66 0.25 0.31 38 18 20 LookSmart LOOK UP NA $0.71 31% $81 $28 0.6 0.5 nm nm nm nm nm nm nm 81 49 58 (0.09) (0.15) (0.12) (3) (9) (6) Mean 61% 5.2 3.9 20 15 26% 38 29 43 33

Advertising Services aQuantive AQNT OP $18 (15x '06) $18.13 91% $1,343 $1,287 4.7 3.9 20 16 27% 47 48 40 30 158 275 327 0.31 0.38 0.38 36 64 82 Digitas DTAS MP $12 (13x '06) $11.28 93% $1,103 $930 2.7 2.4 17 13 22% 23 17 36 27 252 339 394 0.44 0.49 0.66 41 53 72 ValueClick VCLK OP $17 (13x '06) $12.91 88% $1,101 $867 3.2 2.3 12 9 27% 27 19 27 19 169 273 380 0.41 0.49 0.68 45 71 102 24/7 Media TFSM OP $4.9 (15x '06) $4.44 95% $222 $192 1.5 1.2 26 14 30% nm 38 nm 61 85 125 157 (0.15) (0.02) 0.12 2 7 14 Aptimus APTM $19.51 70% $140 $139 5.2 25 17 30% 25 16 14 27 41 0.29 0.79 1.21 2 6 8 FastClick FSTC $8.25 32% $165 $85 0.9 0.7 7 4 25% 29 18 91 119 0.28 0.46 12 19 WebSideStory WSSI $15.53 91% $312 $283 7.2 5.0 33 19 30% 36 24 39 57 0.43 0.63 9 15 Mean 80% 3.6 2.6 20 13 27% 31 26 34 34

Travel InterActiveCorp IACI OP $30 (10x '06) $26.79 93% $19,700 $15,129 2.0 1.8 10 9 15% 25 22 25 22 6,193 7,394 8,326 0.97 1.06 1.20 1274 1460 1644 Sabre Group TSG $19.20 74% $2,670 $2,410 1.0 5 8% 12 12 2,151 2,296 2,007 1.45 1.61 1.61 388 443 0 Priceline.com PCLN MP $29 (13x '06) $24.25 90% $991 $949 1.0 0.9 15 13 20% 20 16 29 24 914 982 1,078 0.96 1.22 1.47 48 62 75 Mean 85% 1.4 1.3 10 11 14% 19 17 27 23

Internet Services Akamai AKAM OP $16 (16x '06) $14.57 88% $2,146 $2,084 8.1 6.8 23 17 28% 31 22 49 35 210 258 308 0.30 0.47 0.66 69 92 123 Earthlink ELNK $9.40 78% $1,479 $1,062 0.8 4 10% 10 10 10 10 1,391 1,391 1,316 0.86 0.97 0.99 217 240 Digital River DRIV OP $42 (15x '06) $36.48 82% $1,512 $1,197 5.7 4.8 16 13 25% 30 23 37 23 154 211 250 1.21 1.20 1.58 51 76 95 United Online UNTD OP $13 (5x '06) $11.50 72% $725 $522 1.0 0.9 4 4 10% 11 11 11 11 449 528 551 1.00 1.03 1.06 114 129 136 WebEx Communications WEBX $28.73 98% $1,345 $661 3.7 3.2 12 11 15% 25 22 248 307 361 0.94 1.15 1.33 68 92 J2 Global Communications JCOM $36.75 87% $941 $888 6.1 13 20% 23 19 106 145 188 1.21 1.59 1.95 51 68 Mean 84% 4.2 3.9 12 11 18% 22 18 27 20 China Shanda SNDA OP $59 (22x '06) $34.59 76% $2,544 $2,390 9.1 6.8 18 14 25% 22 17 23 19 157 261 351 1.13 1.60 2.05 69 133 167 Sina.com SINA MP $30 (22x '06) $27.45 69% $1,606 $1,322 6.8 5.9 23 19 25% 32 28 32 28 200 193 224 1.21 0.87 0.98 79 58 70 NetEase NTES OP $65 (14x '06) $57.06 93% $2,014 $1,714 9.4 6.6 17 12 35% 22 17 22 17 109 183 262 1.54 2.54 3.42 55 101 145 Sohu.com SOHU MP $20 (15x '06) $21.20 89% $847 $808 7.3 5.9 21 15 25% 25 19 29 22 103 110 136 0.87 0.84 1.13 40 39 52 Ctrip.com CTRP OP $57 (23x '06) $52.26 92% $847 $772 13.5 10.5 28 20 30% 38 29 40 28 40 57 74 1.00 1.38 1.81 18 27 38 Tom Online TOMO OP $17 (12x '05) $13.30 80% $632 $582 3.7 2.8 13 10 27% 16 12 24 17 123 158 207 0.76 0.82 1.10 41 43 59 51 Job JOBS MP $20 (18x '06) $14.00 25% $396 $294 4.3 3.5 28 17 30% 56 31 56 31 55 68 84 0.29 0.25 0.46 14 10 17 Linktone LTON OP $13 (15x '05) $8.05 66% $219 $156 2.4 1.8 10 8 25% 14 13 17 15 50 66 86 0.55 0.57 0.63 14 16 18 KongZhong KONG $10.00 79% $313 $223 3.2 2.4 9 7 25% 14 12 nm nm 48 70 92 nm 0.71 0.84 nm 26 34 Mean 75% 6.1 4.7 17 13 27% 25 18 29 21

Universe Mean 76% 4.0 3.3 18 14 24% 31 24 36 29 Universe Median 81% 3.2 2.4 18 14 25% 28 22 33 26

” Please see reverse side for important disclosures * Source for not rated stocks is First Call estimates. Bolded companies represent universe coverage Information last updated 7/22/2005 (1) Based on 2006 EBITDA, discounted back 5%. (2) Reflect EBITDA adjusted for DVD depreciation (3) Netflix and Digital Impact's valuation based on multiple of revenue plus cash.

Piper Jaffray & Co. does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decisions. This report should be read in conjunction with important disclosure information found at the following site: http://www.piperjaffray.com/researchdisclosures. Customers of Piper Jaffray in the United States can receive independent, third-party research on the company or companies covered in this report, at no cost to them, where such research is available. Customers can access this independent research by visiting piperjaffray.com or can call 800 747-5128 to request Piper Jaffray research analysts receive compensation that is based, in part, on the firm's overall revenues, which include investment banking revenues. Piper Jaffray research analysts who follow this Company report to the Head of Investment Research who, in turn, reports directly to the Chief Executive Officer of Rating Definitions Investment Opinion: Investment opinions are based on each stock’s return potential relative to broader market indices*, not on an absolute return.

• Outperform: Expected to outperform the relevant broader market index over the next 12 months. • Market Perform: Expected to perform in line with the relevant broader market index over the next 12 months. • Underperform: Expected to underperform the relevant broader market index over the next 12 months. • Suspended: No active analyst coverage, however coverage expected to resume. * Russell 2000 and S&P 500

Risk Rating: Our focus on growth companies implies that the stocks we recommend are typically more volatile than the overall stock market. We are not recommending the “suitability” of a particular stock for an individual investor. Rather, it identifies the volatility of a particular stock. • Low: The stock price has moved up or down by more than 10% in a month in fewer than 8 of the past 24 months. • Medium: The stock price has moved up or down by more than 20% in a month in fewer than 8 of the past 24 months. • High: The stock price has moved up or down by more than 20% in a month in at least 8 of the past 24 months. All IPO stocks automatically get this volatility rating for the first 12 months of trading.

Risks to Price Targets: Risks to our price targets include a slowdown in Internet usage, lower than expected broadband adoption, increasing competition, and increasing customer acquisition costs.

Disclaimer This material regarding the subject company is based on data obtained from sources we deem to be reliable; it is not guaranteed as to accuracy and does not purport to be complete. This information is not intended to be used as the primary basis of investment decisions. Because of individual client requirements, it should not be construed as advice designed to meet the particular investment needs of any investor. It is not a representation by us or an offer or the solicitation of an offer to sell or buy any security. Further, a security described in this release may not be eligible for solicitation in the states in which the client resides. Unless otherwise noted, the price of a security mentioned in this report is the market closing price as of the end of the prior business day. Notice to customers in the United Kingdom: This report has been produced by Piper Jaffray & Co. and distributed in the United Kingdom by Piper Jaffray Ltd., which is authorized and regulated by the Financial Services Authority. Circulation of this report in the United Kingdom is restricted to investment professionals and high net worth individuals falling within Articles 19 and 49 of the Financial Services and Markets Act (Financial Promotion) Order 2001 as amended. No one else in the United Kingdom should read, rely on or act upon the information in the report. The investments and services to which the report relates will not be made available to others in the United Kingdom. Securities products and services offered through Piper Jaffray & Co., member SIPC and NYSE, Inc., a subsidiary of Piper Jaffray Companies. Additional information is available upon request.

No part of this report may be reproduced, copied, redistributed or posted without the prior consent of Piper Jaffray & Co.

© 2005 Piper Jaffray & Co., 800 Nicollet Mall, Suite 800, Minneapolis, Minnesota 55402-7020