The venture capital firm's discount rate adjusted for the probability of failure is calculated as follows:

The LBO company's equity beta is calculated based on the following formula:

Note: in answer B, the discount rate was calculated as: |

|
For the LBO firm, one answer was calculated using: |

|
While another used: |

|