A private company's comparable set has an unlevered (asset) beta of 0.90. The company is targeting a capital structure of D/E = 0.6 and faces a marginal tax rate of 25%. The risk-free rate is 4%, the equity market risk premium is 6%, and the pre-tax cost of debt is 6%.