如何计算融资后的股权比例及股权价值

天使投资

100.00%2500资后增设ESOP

100.00%2500投资-A轮

100.00%20000前，增发ESOP

11.87%712500

7.92%475000

8.75%525000

10.00%600000

25.00%1500000

16.67%1000000

100%6000000老股，红树资本Pre-A

100.00%6000轮融资后

62%5000000