I think it is fair to assume that the Co price used in the NPV was far higher than the current price. Just going off the sentence below you can make this assumption, as of todays date Co price is at $13.15 lb which is near multi decade lows..
WFE Price at posting:
2.4¢ Sentiment: None Disclosure: Not Held