I had already done the WACC a few weeks ago for MYL using a...

I had already done the WACC a few weeks ago for MYL using a proxy Beta for cost of equity component.

You can go back and check.

1. I am not using an NPV in my spreadsheet it is a pro-forma income forecast that accounts for the cost of capital as the loan is amortised within the income forecast.

2. You will notice there is a difference between nominal and real discount rates. If you're to use a nominal discount rate then you should adjust the cash flows for inflation.

You will notice in the PFS for MYL; they use a real discount rate for the NPV.

You need to stop with the personal attacks and focus on the discussion.