Have you solved the problem of intermittent power production by solar and wind energy and included the costs of it to the calculation? It seems to me that the solar and wind energy are causing problem in the energy market with their unreliable production and not paying the cost of solving this problem.
Political considerations push nuclear more than the market by itself would. There has not been a single merchant nuclear power plant (that sells into a competitive power market) built anywhere in the world.