UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

                  Investment Company Act file number 811-05848
                                                    -----------

                           The Gabelli Value Fund Inc.
             -------------------------------------------------------
               (Exact name of registrant as specified in charter)

                              One Corporate Center
                            Rye, New York 10580-1422
             -------------------------------------------------------
               (Address of principal executive offices) (Zip code)

                                 Bruce N. Alpert
                               Gabelli Funds, LLC
                              One Corporate Center
                            Rye, New York 10580-1422
             -------------------------------------------------------
                     (Name and address of agent for service)

       registrant's telephone number, including area code: 1-800-422-3554
                                                          ---------------

                      Date of fiscal year end: December 31
                                              -------------

                   Date of reporting period: December 31, 2004
                                            ------------------


Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.
                                                              [GRAPHIC OMITTED]
                                                                 MARIO GABELLI
THE
GABELLI
VALUE
FUND
INC.



                                                                   ANNUAL REPORT
                                                               DECEMBER 31, 2004



                           THE GABELLI VALUE FUND INC.

                                  ANNUAL REPORT
                                DECEMBER 31, 2004

TO OUR SHAREHOLDERS,

     The Sarbanes-Oxley Act requires a Fund's principal  executive and financial
officers  to  certify  the  entire   contents  of  the  semi-annual  and  annual
shareholder  reports in a filing with the Securities and Exchange  Commission on
Form N-CSR. This certification  would cover the portfolio  manager's  commentary
and  subjective  opinions  if they are  attached  to or a part of the  financial
statements. Many of these comments and opinions would be difficult or impossible
to certify.

     Because we do not want our portfolio  managers to eliminate  their opinions
and/or  restrict their  commentary to historical  facts, we have separated their
commentary from the financial  statements and investment portfolio and have sent
it to  you  separately.  Both  the  commentary  and  the  financial  statements,
including  the  portfolio  of  investments,  will be available on our website at
www.gabelli.com/funds.

     Enclosed are the audited financial  statements and the investment portfolio
as of  December  31,  2004 with a  description  of  factors  that  affected  the
performance during the past year.

PERFORMANCE DISCUSSION

     Through most of the first ten months of 2004, it appeared equity  investors
wouldn't be  experiencing  a very merry  Christmas.  Then a strong,  broad-based
market rally that began in late October and extended through the end of the year
put everyone in a festive  mood. We are pleased to report that for the full year
2004, the Gabelli Value Fund gained 12.78% compared to the Dow Jones  Industrial
Average's 5.4% gain and the S&P 500's 10.87% advance.  In this context,  we note
that the Gabelli Value Fund outpaced the broad  benchmarks  for the one,  three,
five and ten year and since inception periods.

     Equity  investors spent most of the first ten months of 2004 finding things
to worry  about.  Early in the year it was the  economy,  as anemic  job  growth
caused  investors to question the strength and endurance of the recovery.  As we
headed into the spring it was  interest  rates,  as  surprisingly  strong  March
employment  data  convinced  investors  the  Federal  Reserve  would  soon begin
tightening. From July through October, it was back to the economy, which stalled
suddenly in the summer and remained soft through the early fall. Throughout this
period, rapidly rising oil prices and uncertainty created by what appeared to be
a "too close to call" presidential election also undermined investor confidence.

     Late in  October,  the market  started  to  improve.  Oil  prices  declined
significantly  and the economy  regained  momentum.  The  conclusive  Republican
victory eliminated  uncertainty regarding government policies on certain issues.
Investors focused on the positives -- a sturdy economy and respectable corporate
earnings  growth -- and stocks took off.  Through the end of October,  2004, the
Dow  Jones   Industrials  and  NASDAQ  Composite  were  down  -2.4%  and  -1.42%
respectively  and the S&P 500 was up  3.06%.  At the end of  2004,  the DJIA had
gained 5.4%,  the NASDAQ  Composite  was up 8.59%,  and the S&P 500 had advanced
10.87% for the year.

     Homebuilders  Southern  Energy Homes,  Nobility  Homes,  and Cavalier Homes
finished  near the top of our portfolio  rankings this year.  Gaming/hospitality
companies MGM Mirage,  Starwood  Hotels and Resorts,  and Mandalay  Resort Group
were also  stellar  performers.  Real  estate  development  company St. Joe (the
largest  private  landholder  in Florida)  and auto parts  manufacturer  Tenneco
Automotive made substantial  performance  contributions.  The letter G stood for
good this year, with GenCorp,  Gaylord, Greif, Grupo Televisa, and Genuine Parts
posting Good with a capital G returns.




            COMPARISON OF CHANGE IN VALUE OF A $10,000 INVESTMENT IN
  THE GABELLI VALUE FUND, THE CONSUMER PRICE INDEX + 10% AND THE S&P 500 INDEX

[GRAPHIC OMITTED]
PLOT POINTS FOLLOW:


       Gabelli Value Fund (Class A Shares)   S&P 500 Index     Consumer Price Index + 10%
                                                               
9/29/89            9,450                        10,000                   10,000
12/31/89           9,648                        10,205                   11,460
12/31/90           9,109                         9,888                   13,305
12/31/91          10,505                        12,893                   15,048
12/31/92          11,838                        13,875                   16,989
12/31/93          16,508                        15,270                   19,147
12/31/94          16,508                        15,470                   21,578
12/31/95          20,214                        21,277                   24,276
12/31/96          21,980                        26,160                   27,504
12/31/97          32,581                        34,884                   30,723
12/31/98          40,150                        44,860                   34,286
12/31/99          52,966                        54,295                   38,641
12/31/00          48,808                        49,354                   43,819
12/31/01          51,453                        43,491                   48,902
12/31/02          43,247                        33,884                   54,965
12/31/03          57,029                        43,598                   61,506
12/31/04          64,346                        48,337                   69,686



* INCLUDES EFFECT OF MAXIMUM SALES CHARGE OF 5.5%.

     PAST  PERFORMANCE  IS NOT  PREDICTIVE OF FUTURE  RESULTS.  THE  PERFORMANCE
TABLES AND GRAPH DO NOT REFLECT THE DEDUCTION OF TAXES THAT A SHAREHOLDER  WOULD
PAY ON FUND DISTRIBUTIONS OR THE REDEMPTION OF FUND SHARES.

COMPARATIVE RESULTS
- --------------------------------------------------------------------------------


                               AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2004 (A)
                               ----------------------------------------------------
                                                                                                            Since
                                                                                                          Inception
                                       QUARTER      1 YEAR        3 YEAR       5 YEAR       10 YEAR       (9/29/89)
                                       -------      ------        ------       ------       -------       ---------
                                                                                           
  GABELLI VALUE FUND CLASS A .........  13.41%      12.78%         7.72%        3.96%        14.57%         13.38%
                                         7.17(B)     6.55(B)       5.70(B)      2.79(B)      13.92(B)       12.97(B)
  S&P 500 Index ......................   9.23       10.87          3.58        (2.30)        12.07          10.89
  Dow Jones Industrial Average .......   7.62        5.40          4.73         0.70         13.13          12.19
  Nasdaq Composite Index .............  14.69        8.59          3.71       (11.77)        11.21          10.52
  Class B ............................  13.23       12.00          6.92         3.20         14.15          13.11
                                         8.23(c)     7.00(c)       6.04(c)      2.85(c)      14.15(c)       13.11(c)
  Class C ............................  13.22       11.93          6.91         3.26         14.18          13.13
                                        12.22(c)    10.93(c)       6.91(c)      3.26(c)      14.18(c)       13.13(c)


 (a) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE RESULTS.
     TOTAL RETURNS AND AVERAGE  ANNUAL RETURNS  REFLECT  CHANGES IN SHARE PRICES
     AND REINVESTMENT OF DIVIDENDS AND ARE NET OF EXPENSES.  INVESTMENT  RETURNS
     AND THE PRINCIPAL VALUE OF AN INVESTMENT  WILL  FLUCTUATE.  WHEN SHARES ARE
     REDEEMED,  THEY  MAY BE  WORTH  MORE  OR LESS  THAN  THEIR  ORIGINAL  COST.
     PERFORMANCE  RETURNS  FOR  PERIODS  LESS THAN ONE YEAR ARE NOT  ANNUALIZED.
     CURRENT  PERFORMANCE  MAY BE LOWER OR  HIGHER  THAN  THE  PERFORMANCE  DATA
     PRESENTED. VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE MOST
     RECENT MONTH END.  INVESTORS  SHOULD  CONSIDER THE  INVESTMENT  OBJECTIVES,
     RISKS AND CHARGES AND EXPENSES OF THE FUND CAREFULLY BEFORE INVESTING.  THE
     PROSPECTUS  CONTAINS  MORE  INFORMATION  ABOUT THIS AND OTHER  MATTERS  AND
     SHOULD BE READ CAREFULLY  BEFORE  INVESTING.  THE CLASS A SHARES' NET ASSET
     VALUES  ARE USED TO  CALCULATE  PERFORMANCE  FOR THE  PERIODS  PRIOR TO THE
     ISSUANCE OF CLASS B SHARES AND CLASS C SHARES ON MARCH 15, 2000. THE ACTUAL
     PERFORMANCE FOR THE CLASS B SHARES AND CLASS C SHARES WOULD HAVE BEEN LOWER
     DUE TO THE ADDITIONAL EXPENSES ASSOCIATED WITH THESE CLASSES OF SHARES. THE
     DOW  JONES   INDUSTRIAL   AVERAGE  IS  AN  UNMANAGED   INDEX  OF  30  LARGE
     CAPITALIZATION STOCKS. THE S&P 500 INDEX AND THE NASDAQ COMPOSITE INDEX ARE
     UNMANAGED INDICATORS OF STOCK MARKET PERFORMANCE.  DIVIDENDS ARE REINVESTED
     EXCEPT FOR THE NASDAQ COMPOSITE INDEX.
 (b) INCLUDES THE EFFECT OF THE MAXIMUM  5.5% SALES  CHARGE AT THE  BEGINNING OF
     THE PERIOD.
 (c) INCLUDES THE EFFECT OF THE APPLICABLE  CONTINGENT  DEFERRED SALES CHARGE AT
     THE END OF THE PERIOD SHOWN FOR CLASS B AND CLASS C SHARES, RESPECTIVELY.
- --------------------------------------------------------------------------------
                                        2



     Our   substantial   commitment   to  ad  supported   media   companies  was
counterproductive   in  2004.   In  general,   media   stocks  were  victims  of
expectations. The consensus (including us) anticipated a substantial increase in
ad spending resulting from the strong economy and further enhanced by the summer
Olympics and hotly contested  presidential  and  congressional  elections.  This
unfolded as anticipated,  but was already fully discounted in stock prices,  and
therefore failed to excite investors.  We also expected  increased deal activity
to  surface  value.   This  failed  to  materialize.   Broadcasters  were  awful
performers,  and  following  their  excellent  performance  in  2003,  newspaper
publishers produced lackluster returns.

     Specifically, advertising supported media holdings ranging from small group
broadcasters such as Paxson  Communications  and Young Broadcasting to newspaper
publishers  New York  Times and Belo to  diversified  media  giants  Viacom  and
Tribune disappointed. Additionally, pharmaceuticals industry investments such as
Merck, Pfizer, and Eli Lilly also penalized returns.

SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

     Under SEC rules,  all funds are  required  to  include in their  annual and
semi-annual shareholder reports a presentation of portfolio holdings in a table,
chart or graph by reasonably identifiable categories.  The following table which
presents  portfolio  holdings  as a percent of total net assets is  provided  in
compliance with such requirement.

GABELLI VALUE FUND

Entertainment ..............................     18.0%
Publishing .................................     11.8%
Cable and Satellite ........................      7.7%
Telecommunications .........................      6.3%
Food and Beverage ..........................      5.8%
Hotels and Gaming ..........................      5.7%
Diversified Industrial .....................      4.5%
Automotive: Parts and Accessories ..........      3.9%
Consumer Products ..........................      3.2%
Wireless Communications ....................      3.1%
Retail .....................................      3.0%
Financial Services .........................      2.7%
Broadcasting ...............................      2.7%
Metals and Mining ..........................      2.6%
Equipment and Supplies .....................      2.2%
Electronics ................................      2.2%
Communications Equipment ...................      2.2%
Environmental Services .....................      2.0%
Agriculture ................................      1.7%
Energy and Utilities .......................      1.6%
Aviation: Parts and Services ...............      1.6%
Specialty Chemicals ........................      1.3%
Business Services ..........................      1.2%
Consumer Services ..........................      1.0%
Machinery ..................................      0.7%
Manufactured Housing .......................      0.5%
Health Care ................................      0.5%
Aerospace ..................................      0.4%
Real Estate ................................      0.3%
Other Assets and Liabilities - Net .........     (0.4)%
                                                ------
                                                100.0%
                                                ======

THE FUND FILES A COMPLETE  SCHEDULE OF PORTFOLIO  HOLDINGS  WITH THE SEC FOR THE
FIRST AND THIRD QUARTERS OF EACH FISCAL YEAR ON FORM N-Q, THE FIRST OF WHICH WAS
FILED FOR THE QUARTER  ENDED  SEPTEMBER 30, 2004.  SHAREHOLDERS  MAY OBTAIN THIS
INFORMATION   AT   WWW.GABELLI.COM   OR  BY  CALLING  THE  FUND  AT  800-GABELLI
(800-422-3554).  THE  FUND'S  FORM N-Q IS  AVAILABLE  ON THE  SEC'S  WEBSITE  AT
WWW.SEC.GOV  AND MAY ALSO BE  REVIEWED  AND  COPIED AT THE  COMMISSION'S  PUBLIC
REFERENCE  ROOM IN  WASHINGTON,  DC.  INFORMATION ON THE OPERATION OF THE PUBLIC
REFERENCE ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.

PROXY VOTING

The Fund files Form N-PX with its complete proxy voting record for the 12 months
ended June 30th,  no later than August 31st of each year. A  description  of the
Fund's proxy voting  policies and procedures  are available (i) without  charge,
upon  request,  by calling  800-GABELLI  (800-422-3554);  (ii) by writing to The
Gabelli Funds at One Corporate Center, Rye, NY 10580-1422; and (iii) by visiting
the Securities and Exchange Commission's website at www.sec.gov.


                                        3



THE GABELLI VALUE FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month  Period from July 1, 2004  through  December  31,  2004
                                                                   EXPENSE TABLE
- --------------------------------------------------------------------------------

     We believe it is  important  for you to  understand  the impact of fees and
expenses regarding your investment. All mutual funds have operating expenses. As
a  shareholder  of a fund,  you incur  ongoing  costs,  which  include costs for
portfolio  management,  administrative  services,  and shareholder reports (like
this one), among others.  Operating  expenses,  which are deducted from a fund's
gross income,  directly  reduce the investment  return of a fund.  When a fund's
expenses are expressed as a percentage of its average net assets, this figure is
known as the expense  ratio.  The  following  examples  are intended to help you
understand  the  ongoing  costs (in  dollars) of  investing  in your Fund and to
compare these costs with those of other mutual funds.  The examples are based on
an  investment  of $1,000 made at the beginning of the period shown and held for
the entire period.

The Expense Table below illustrates your Fund's costs in two ways:

     ACTUAL FUND RETURN: This section provides  information about actual account
values and actual expenses. You may use this section to help you to estimate the
actual  expenses that you paid over the period after any fee waivers and expense
reimbursements.  The "Ending  Account  Value"  shown is derived  from the Fund's
ACTUAL return during the past six months,  and the "Expenses Paid During Period"
shows the dollar  amount  that would have been paid by an  investor  who started
with $1,000 in the Fund. You may use this information,  together with the amount
you invested, to estimate the expenses that you paid over the period.

     To do so,  simply  divide your  account  value by $1,000 (for  example,  an
$8,600  account value divided by $1,000 = 8.6),  then multiply the result by the
number given for your Fund under the heading  "Expenses  Paid During  Period" to
estimate the expenses you paid during this period.

HYPOTHETICAL 5% RETURN:  This section provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio. It assumes a hypothetical  annualized return of 5% before expenses during
the period shown.  In this case -- because the  hypothetical  return used is NOT
the Fund's actual return -- the results do not apply to your  investment and you
cannot use the  hypothetical  account  value and expense to estimate  the actual
ending  account  balance or expenses  you paid for the period.  This  example is
useful in making  comparisons  of the ongoing costs of investing in the Fund and
other  funds.  To do so,  compare  this  5%  hypothetical  example  with  the 5%
hypothetical examples that appear in shareholder reports of other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs only and do not  reflect  any  transactional  costs such as sales
charges (loads),  redemption fees, or exchange fees, if any, which are described
in the Prospectus. If these costs were applied to your account, your costs would
be higher.  Therefore, the 5% hypothetical return is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different funds. The "Annualized  Expense Ratio"  represents the actual expenses
for the last six  months  and may be  different  from the  expense  ratio in the
Financial Highlights which is for the year ended December 31, 2004.

                    Beginning        Ending       Annualized    Expenses
                  Account Value   Account Value    Expense    Paid During
                      7/1/04        12/31/04         Ratio       Period*
- --------------------------------------------------------------------------------
GABELLI VALUE FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class A             $1,000.00       $1,100.80        1.38%       $ 7.29
Class B             $1,000.00       $1,096.80        2.13%       $11.23
Class C             $1,000.00       $1,096.70        2.13%       $11.23

HYPOTHETICAL 5% RETURN
Class A             $1,000.00       $1,018.20        1.38%       $ 7.00
Class B             $1,000.00       $1,014.43        2.13%       $10.79
Class C             $1,000.00       $1,014.43        2.13%       $10.79

* Expenses  are equal to the Fund's  annualized  expense  ratio for the last six
months  multiplied by the average  account value over the period,  multiplied by
the number of days in the most recent fiscal half-year, then divided by 366.

                                        4


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS -- DECEMBER 31, 2004
- --------------------------------------------------------------------------------

                                                                 MARKET
        SHARES                                   COST            VALUE
        ------                                   ----            ------

                COMMON STOCKS -- 100.4%
                AEROSPACE -- 0.4%
         1,000  Lockheed Martin Corp. ..... $     25,800  $       55,550
       100,000  Northrop Grumman Corp. ....    4,692,374       5,436,000
                                            ------------  --------------
                                               4,718,174       5,491,550
                                            ------------  --------------
                AGRICULTURE -- 1.7%
       940,000  Archer-Daniels-Midland Co.    11,146,680      20,971,400
        25,000  Mosaic Co.+ ...............      309,130         408,000
                                            ------------  --------------
                                              11,455,810      21,379,400
                                            ------------  --------------
                AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.9%
        38,000  China Yuchai International
                  Ltd.+ ...................      300,576         504,640
     1,100,000  Dana Corp. ................   19,003,327      19,063,000
       250,000  Genuine Parts Co. .........    6,600,695      11,015,000
       152,400  Modine Manufacturing Co. ..    4,246,076       5,146,548
       325,000  Navistar International Corp.+  8,603,595      14,293,500
                                            ------------  --------------
                                              38,754,269      50,022,688
                                            ------------  --------------
                AVIATION: PARTS AND SERVICES -- 1.6%
        20,000  Curtiss-Wright Corp., Cl. B      509,924       1,125,200
       370,000  Fairchild Corp., Cl. A+ ...    3,136,015       1,365,300
       660,000  GenCorp Inc. ..............    6,756,288      12,256,200
        72,000  Sequa Corp., Cl. A+ .......    2,608,933       4,402,800
        33,000  Sequa Corp., Cl. B+ .......    1,673,268       2,037,750
                                            ------------  --------------
                                              14,684,428      21,187,250
                                            ------------  --------------
                BROADCASTING -- 2.7%
       189,100  Gray Television Inc. ......    2,642,914       2,931,050
       705,000  Liberty Corp. .............   30,557,682      30,991,800
       100,000  Young Broadcasting Inc.,
                  Cl. A+ ..................    1,613,556       1,056,000
                                            ------------  --------------
                                              34,814,152      34,978,850
                                            ------------  --------------
                BUSINESS SERVICES -- 1.2%
       620,000  Cendant Corp. .............    5,805,201      14,495,600
        17,800  ChoicePoint Inc.+ .........      605,878         818,622
        30,000  Nashua Corp.+ .............      258,768         340,800
                                            ------------  --------------
                                               6,669,847      15,655,022
                                            ------------  --------------
                CABLE AND SATELLITE -- 7.7%
       140,000  Adelphia Communications Corp.,
                  Cl. A+ ..................      152,325          53,900
     2,680,000  Cablevision Systems Corp.,
                  Cl. A+ ..................   31,591,721      66,732,000
        80,000  Charter Communications Inc.,
                  Cl. A+ ..................      355,504         179,200
       300,000  Comcast Corp., Cl. A+ .....    7,585,400       9,984,000
       370,000  DIRECTV Group Inc.+ .......    6,960,889       6,193,800
       110,000  EchoStar Communications
                  Corp., Cl. A ............    3,458,613       3,656,400
       270,000  Liberty Media International Inc.,
                  Cl. A+ ..................    8,539,559      12,482,100
                                            ------------  --------------
                                              58,644,011      99,281,400
                                            ------------  --------------

                                                                 MARKET
        SHARES                                   COST            VALUE
        ------                                   ----            ------

                COMMUNICATIONS EQUIPMENT -- 2.2%
       700,000  Agere Systems Inc., Cl. B+  $  1,593,286  $      945,000
       750,000  Corning Inc.+ .............    6,444,590       8,827,500
       900,000  Lucent Technologies Inc.+ .    4,012,416       3,384,000
       645,000  Motorola Inc. .............    7,122,959      11,094,000
       900,000  Nortel Networks Corp.+ ....    4,447,499       3,141,000
        40,000  Scientific-Atlanta Inc. ...      370,950       1,320,400
                                            ------------  --------------
                                              23,991,700      28,711,900
                                            ------------  --------------
                CONSUMER PRODUCTS -- 3.2%
         5,000  Colgate-Palmolive Co. .....      251,350         255,800
       240,000  Energizer Holdings Inc.+ ..    4,743,310      11,925,600
        95,000  Gallaher Group plc, ADR ...    2,409,090       5,767,450
           500  Givaudan SA ...............      135,439         329,346
       155,000  Hartmarx Corp.+ ...........      804,669       1,204,350
        33,000  National Presto
                  Industries Inc. .........    1,052,508       1,501,500
       200,000  Pactiv Corp.+ .............    1,943,861       5,058,000
       909,000  Swedish Match AB ..........    9,445,940      10,532,549
       150,000  Wolverine World
                  Wide Inc. ...............    1,968,117       4,713,000
                                            ------------  --------------
                                              22,754,284      41,287,595
                                            ------------  --------------
                CONSUMER SERVICES -- 1.0%
       265,000  IAC/InterActiveCorp+ ......    4,590,189       7,319,300
       237,000  Rollins Inc. ..............    2,657,725       6,237,840
                                            ------------  --------------
                                               7,247,914      13,557,140
                                            ------------  --------------
                DIVERSIFIED INDUSTRIAL -- 4.5%
        50,000  Ampco-Pittsburgh Corp. ....      250,018         730,000
       350,000  Cooper Industries Ltd.,
                  Cl. A ...................   19,060,863      23,761,500
       300,000  Crane Co. .................    7,946,332       8,652,000
        50,000  Harbor Global Co. Ltd.+ ...      133,471         465,000
       500,000  Honeywell
                International Inc. ........   16,238,141      17,705,000
        60,000  ITT Industries Inc. .......    3,764,171       5,067,000
       244,000  Katy Industries Inc.+ .....    2,125,720       1,263,920
       109,200  Lamson & Sessions Co.+ ....      743,805         993,720
        60,000  WHX Corp.+ ................      189,508          69,000
                                            ------------  --------------
                                              50,452,029      58,707,140
                                            ------------  --------------
                ELECTRONICS -- 2.2%
        50,000  Freescale Semiconductor
                  Inc., Cl. B+ ............      551,773         918,000
       235,000  Texas Instruments Inc. ....    6,053,877       5,785,700
        65,000  Thermo Electron Corp.+ ....    1,249,065       1,962,350
       650,000  Thomas & Betts Corp.+ .....   13,021,825      19,987,500
         5,000  Tyco International Ltd. ...       58,995         178,700
                                            ------------  --------------
                                              20,935,535      28,832,250
                                            ------------  --------------


                 See accompanying notes to financial statements.

                                        5


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2004
- --------------------------------------------------------------------------------

                                                                 MARKET
        SHARES                                   COST            VALUE
        ------                                   ----            ------

                COMMON STOCKS (CONTINUED)
                ENERGY AND UTILITIES -- 1.6%
        10,000  Allegheny Energy Inc.+ .... $    123,486  $      197,100
       100,000  ConocoPhillips ............    5,564,478       8,683,000
        60,000  Kerr-McGee Corp. ..........    2,914,088       3,467,400
       200,000  Mirant Corp.+ .............       61,000          77,000
       360,000  Northeast Utilities .......    6,727,890       6,786,000
        80,000  Southwest Gas Corp. .......    1,587,818       2,032,000
                                            ------------  --------------
                                              16,978,760      21,242,500
                                            ------------  --------------
                ENTERTAINMENT -- 18.0%
        60,000  Dover Motorsports Inc. ....      309,314         343,800
       100,000  Fox Entertainment Group Inc.,
                  Cl. A+ ..................    2,911,603       3,126,000
       214,000  GC Companies Inc.+(a) .....      233,260         184,040
     1,400,000  Gemstar-TV Guide
                International Inc.+ .......    8,213,871       8,288,000
       144,000  Grupo Televisa SA, ADR ....    4,820,247       8,712,000
     4,320,000  Liberty Media Corp., Cl. A+   34,375,242      47,433,600
       450,000  The Walt Disney Co. .......   10,775,816      12,510,000
     1,405,000  Time Warner Inc.+ .........   21,102,281      27,313,200
     2,690,000  Viacom Inc., Cl. A ........   61,372,310      99,745,200
       800,000  Vivendi Universal SA, ADR+    14,729,992      25,656,000
        40,000  World Wrestling
                  Entertainment Inc. ......      424,503         485,200
                                            ------------  --------------
                                             159,268,439     233,797,040
                                            ------------  --------------
                ENVIRONMENTAL SERVICES -- 2.0%
        80,000  Allied Waste Industries Inc.+    725,239         742,400
       260,000  Republic Services Inc. ....    4,733,105       8,720,400
       560,000  Waste Management Inc. .....   12,905,572      16,766,400
                                            ------------  --------------
                                              18,363,916      26,229,200
                                            ------------  --------------
                EQUIPMENT AND SUPPLIES -- 2.2%
       210,000  CIRCOR International Inc. .    2,325,092       4,863,600
       330,000  Flowserve Corp.+ ..........    5,233,003       9,088,200
       115,000  Gerber Scientific Inc.+ ...      803,697         875,150
       250,000  GrafTech
                  International Ltd.+ .....    3,211,823       2,365,000
       366,600  Watts Water Technologies
                  Inc., Cl. A .............    4,695,846      11,819,184
                                            ------------  --------------
                                              16,269,461      29,011,134
                                            ------------  --------------
                FINANCIAL SERVICES -- 2.7%
       540,300  American Express Co. ......   20,217,599      30,456,711
        28,000  Deutsche Bank AG, ADR .....    1,639,082       2,492,280
        45,000  Janus Capital Group Inc. ..      636,350         756,450
       140,000  Phoenix Companies Inc. ....    1,652,610       1,750,000
                                            ------------  --------------
                                              24,145,641      35,455,441
                                            ------------  --------------

                                                                 MARKET
        SHARES                                   COST            VALUE
        ------                                   ----            ------

                FOOD AND BEVERAGE -- 5.8%
        90,000  Corn Products
                  International Inc. ...... $  2,146,275  $    4,820,400
       180,000  Del Monte Foods Co.+ ......    1,384,707       1,983,600
       220,000  Diageo plc, ADR ...........    8,443,826      12,733,600
       425,000  Flowers Foods Inc. ........    4,061,225      13,421,500
        90,000  Fomento Economico Mexicano
                  SA de CV, ADR ...........    3,214,381       4,734,900
       240,000  Heinz (H.J.) Co. ..........    8,470,389       9,357,600
         2,000  Hershey Foods Corp. .......       62,981         111,080
       125,000  Kerry Group plc, Cl. A ....    1,419,441       3,015,829
     1,130,000  PepsiAmericas Inc. ........   15,980,379      24,001,200
        14,000  Wrigley (Wm.) Jr. Co. .....      831,443         968,660
                                            ------------  --------------
                                              46,015,047      75,148,369
                                            ------------  --------------
                HEALTH CARE -- 0.5%
        45,000  IVAX Corp.+ ...............      416,457         711,900
        25,000  Sola International Inc.+ ..      279,854         688,500
       130,000  Sybron Dental
                 Specialties Inc.+ ........    2,410,646       4,599,400
                                            ------------  --------------
                                               3,106,957       5,999,800
                                            ------------  --------------
                HOTELS AND GAMING -- 5.7%
       500,000  Aztar Corp.+ ..............    4,142,742      17,460,000
        66,494  Dover Downs Gaming &
                Entertainment Inc. ........      708,218         871,072
       235,000  Gaylord Entertainment Co.+     6,682,147       9,759,550
     4,000,000  Hilton Group plc ..........   14,922,862      21,848,473
       800,000  Hilton Hotels Corp. .......    7,211,142      18,192,000
        50,000  Kerzner International Ltd.+    2,713,902       3,002,500
         1,200  Las Vegas Sands Corp.+ ....       34,800          57,600
        45,000  MGM Mirage+ ...............    2,034,207       3,273,300
                                            ------------  --------------
                                              38,450,020      74,464,495
                                            ------------  --------------
                MACHINERY -- 0.7%
       150,000  CNH Global NV .............    2,885,139       2,905,500
        74,000  Deere & Co. ...............    2,614,262       5,505,600
                                            ------------  --------------
                                               5,499,401       8,411,100
                                            ------------  --------------
                MANUFACTURED HOUSING -- 0.5%
       590,000  Champion Enterprises Inc.+     5,975,835       6,973,800
                                            ------------  --------------
                METALS AND MINING -- 2.6%
       320,000  Barrick Gold Corp. ........    2,998,415       7,750,400
       124,000  Kinross Gold Corp.+ .......    1,145,502         872,960
       465,000  Newmont Mining Corp. ......    8,835,385      20,650,650
       215,000  Placer Dome Inc. ..........    2,020,400       4,054,900
                                            ------------  --------------
                                              14,999,702      33,328,910
                                            ------------  --------------


                 See accompanying notes to financial statements.

                                        6



THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2004
- --------------------------------------------------------------------------------

                                                                 MARKET
        SHARES                                   COST            VALUE
        ------                                   ----            ------

                COMMON STOCKS (CONTINUED)
                PUBLISHING -- 11.8%
       200,000  Belo Corp., Cl. A ......... $  3,460,783  $    5,248,000
     1,333,000  Media General Inc., Cl. A .   26,206,780      86,391,730
        90,000  Meredith Corp. ............    1,800,032       4,878,000
       980,000  News Corp., Cl. A .........   14,687,444      18,286,800
       510,000  PRIMEDIA Inc.+ ............    1,636,557       1,938,000
       430,000  Reader's Digest
                Association Inc. ..........    7,264,665       5,981,300
       330,000  Scripps (E.W.) Co., Cl. A .   11,186,393      15,932,400
       340,000  Tribune Co. ...............   14,154,575      14,327,600
                                            ------------  --------------
                                              80,397,229     152,983,830
                                            ------------  --------------
                REAL ESTATE -- 0.3%
       135,000  Griffin Land &
                  Nurseries Inc.+ .........    1,588,939       3,476,250
                                            ------------  --------------
                RETAIL -- 3.0%
       160,000  Albertson's Inc. ..........    3,827,968       3,820,800
       500,000  AutoNation Inc.+ ..........    4,066,547       9,605,000
        20,000  Burlington Coat Factory
                Warehouse Corp. ...........      299,506         454,000
       130,000  Ingles Markets Inc., Cl. A     1,562,909       1,610,700
       255,000  Neiman Marcus Group Inc.,
                Cl. B .....................    6,720,675      17,034,000
       350,000  Safeway Inc.+ .............    7,617,960       6,909,000
                                            ------------  --------------
                                              24,095,565      39,433,500
                                            ------------  --------------
                SPECIALTY CHEMICALS -- 1.3%
       200,000  Ferro Corp. ...............    4,260,337       4,638,000
       730,000  Hercules Inc.+ ............   11,105,798      10,840,500
        45,000  Sensient Technologies Corp.      929,399       1,079,550
                                            ------------  --------------
                                              16,295,534      16,558,050
                                            ------------  --------------
                TELECOMMUNICATIONS -- 6.3%
       240,000  AT&T Corp. ................    6,460,027       4,574,400
        25,000  CenturyTel Inc. ...........      627,467         886,750
     1,100,000  Cincinnati Bell Inc.+ .....    6,400,376       4,565,000
       186,200  Commonwealth Telephone
                Enterprises Inc.+ .........    4,024,436       9,246,692
     2,000,000  Qwest Communications
                International Inc.+ .......    6,009,166       8,880,000
       540,000  Rogers Communications Inc.,
                Cl. B .....................    5,920,834      14,121,000
     1,600,000  Sprint Corp. ..............   25,320,928      39,760,000
                                            ------------  --------------
                                              54,763,234      82,033,842
                                            ------------  --------------

                                                                 MARKET
        SHARES                                   COST            VALUE
        ------                                   ----            ------
              TRANSPORTATION -- 0.0%
     100,000  Grupo TMM SA,
                Cl. A, ADR+ ............... $    791,180  $      366,000
                                            ------------  --------------
              WIRELESS COMMUNICATIONS -- 3.1%
     600,000  Telecom Italia Mobile SpA ...    3,856,604       4,485,524
     460,000  Telephone & Data
                Systems Inc. ..............   19,357,981      35,397,000
                                            ------------  --------------
                                              23,214,585      39,882,524
                                            ------------  --------------
                TOTAL COMMON STOCKS .......  845,341,598   1,303,887,970
                                            ------------  --------------
              TOTAL
                INVESTMENTS -- 100.4% ..... $845,341,598   1,303,887,970
                                            ============
              OTHER ASSETS AND LIABILITIES (NET) -- (0.4)%    (5,828,988)
                                                          --------------
              NET ASSETS -- 100.0%                        $1,298,058,982
                                                          ==============
- ----------
              For Federal tax purposes:
              Aggregate cost ..........................   $  852,976,796
                                                          ==============
              Gross unrealized appreciation ...........   $  473,364,205
              Gross unrealized depreciation ...........      (22,453,031)
                                                          --------------
              Net unrealized appreciation (depreciation)  $  450,911,174
                                                          ==============
- ----------
(a)   Security  fair  valued  under  procedures  established  by  the  Board  of
      Directors.  The  procedures  may  include  reviewing  available  financial
      information  about the  company  and  reviewing  valuation  of  comparable
      securities and other factors on a regular basis. At December 31, 2004, the
      market  value of fair valued  securities  amounted to $184,040 or 0.01% of
      total net assets.
+     Non-income producing security.
ADR - American Depository Receipt.


                 See accompanying notes to financial statements.

                                        7


                           THE GABELLI VALUE FUND INC.

STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2004
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $845,341,598) . $1,303,887,970
  Receivable for investments sold ...........      1,906,739
  Dividends and interest receivable .........      1,069,893
  Receivable for Fund shares sold ...........        555,123
  Other assets ..............................         45,265
                                              --------------
  TOTAL ASSETS ..............................  1,307,464,990
                                              --------------
LIABILITIES:
  Payable to custodian ......................      5,553,739
  Payable for Fund shares redeemed ..........      1,943,776
  Payable for investment advisory fees ......      1,088,598
  Payable for distribution fees .............        295,184
  Payable for shareholder service fees ......        282,786
  Payable for shareholder communication fees         174,350
  Other accrued expenses ....................         67,575
                                              --------------
  TOTAL LIABILITIES .........................      9,406,008
                                              --------------
  NET ASSETS applicable to 66,656,293
    shares outstanding ...................... $1,298,058,982
                                              ==============
NET ASSETS CONSIST OF:
  Capital stock, at $0.001 par value ........ $       66,656
  Additional paid-in capital ................    846,715,998
  Accumulated net realized loss on investments,
    foreign currency and short sale transactions  (7,270,349)
  Net unrealized appreciation on investments
    and foreign currency translations .......    458,546,677
                                              --------------
  NET ASSETS ................................ $1,298,058,982
                                              ==============
SHARES OF CAPITAL STOCK:
  CLASS A:
  Net Asset Value and redemption price per share
    ($1,261,293,477 / 64,699,922 shares
    outstanding; 150,000,000 shares
    authorized of $0.001 par value) .........         $19.49
                                                      ======
  Maximum offering price per share (NAV / 0.945,
    based on maximum sales charge of 5.50%
    of the offering price) ..................         $20.62
                                                      ======
  CLASS B:
  Net Asset Value and offering price per
    share ($20,365,929 / 1,084,136 shares
    outstanding; 100,000,000 shares authorized
    of $0.001 par value) ....................         $18.79(a)
                                                      ======
  CLASS C:
  Net Asset Value and offering price per
    share ($16,399,576 / 872,235 shares
    outstanding; 50,000,000 shares authorized
    of $0.001 par value) ....................         $18.80(a)
                                                      ======

- ----------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2004
- --------------------------------------------------------------------------------

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $108,490)  $ 15,869,806
  Interest ....................................      248,967
                                                ------------
  TOTAL INVESTMENT INCOME .....................   16,118,773
                                                ------------
EXPENSES:
  Investment advisory fees ....................   12,618,466
  Distribution fees -- Class A ................    3,066,468
  Distribution fees -- Class B ................      199,378
  Distribution fees -- Class C ................      153,216
  Shareholder services fees ...................      939,394
  Shareholder communications expenses .........      325,627
  Custodian fees ..............................      147,453
  Legal and audit fees ........................       75,783
  Directors' fees .............................       72,000
  Registration fees ...........................       33,377
  Interest expense ............................        8,350
  Miscellaneous expenses ......................      130,968
                                                ------------
  TOTAL EXPENSES ..............................   17,770,480
                                                ------------
  NET INVESTMENT LOSS .........................   (1,651,707)
                                                ------------
NET REALIZED AND UNREALIZED GAIN ON
  INVESTMENTS, FOREIGN CURRENCY TRANSACTIONS
  AND SECURITIES SOLD SHORT TRANSACTIONS:
  Net realized gain on investments and
    short sale transactions ...................   51,954,096
  Net realized gain on foreign
    currency transactions .....................       26,406
  Net change in unrealized appreciation
    on investments, foreign currency
    and short sale transactions ...............   99,431,427
                                                ------------
  NET REALIZED AND UNREALIZED GAIN
    ON INVESTMENTS, FOREIGN CURRENCY
    AND SHORT SALE TRANSACTIONS ...............  151,411,929
                                                ------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ........................... $149,760,222
                                                ============

                 See accompanying notes to financial statements.

                                        8



                           THE GABELLI VALUE FUND INC.

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------



                                                                                       YEAR ENDED              YEAR ENDED
                                                                                    DECEMBER 31, 2004      DECEMBER 31, 2003
                                                                                    -----------------      -----------------
                                                                                                            
OPERATIONS:
  Net investment loss ..........................................................     $   (1,651,707)        $   (4,069,919)
  Net realized gain on investments, foreign currency and short sale transactions         51,980,502             21,249,781
  Net change in unrealized appreciation/depreciation of investments, foreign
    currency and short sale transactions .......................................         99,431,427            299,457,722
                                                                                     --------------         --------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ............................................................        149,760,222            316,637,584
                                                                                     --------------         --------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized gain on investments
    Class A ....................................................................        (48,418,476)           (16,651,715)
    Class B ....................................................................           (811,174)              (245,625)
    Class C ....................................................................           (652,108)              (204,547)
                                                                                     --------------         --------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..........................................        (49,881,758)           (17,101,887)
                                                                                     --------------         --------------
CAPITAL SHARE TRANSACTIONS
  Class A ......................................................................        (91,936,401)           (61,554,611)
  Class B ......................................................................          1,041,509              3,751,819
  Class C ......................................................................            368,973              3,944,812
                                                                                     --------------         --------------
  NET DECREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS ...................        (90,525,919)           (53,857,980)
                                                                                     --------------         --------------
  REDEMPTION FEES ..............................................................              5,857                     --
                                                                                     --------------         --------------
  NET INCREASE IN NET ASSETS ...................................................          9,358,402            245,677,717
NET ASSETS:
  Beginning of period ..........................................................      1,288,700,580          1,043,022,863
                                                                                     --------------         --------------
  End of period ................................................................     $1,298,058,982         $1,288,700,580
                                                                                     ==============         ==============
 


                See accompanying notes to financial statements.

NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
1. ORGANIZATION.  The Gabelli Value Fund Inc. (the "Fund") was organized on July
20,  1989 as a Maryland  corporation.  The Fund is a  non-diversified,  open-end
management  investment  company  registered under the Investment  Company Act of
1940,  as amended (the "1940 Act").  The Fund's  primary  objective is long term
capital appreciation.  The Fund commenced investment operations on September 29,
1989.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

SECURITY  VALUATION.  Portfolio  securities  listed or  traded  on a  nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the average of the closing bid and


                                        9



THE GABELLI VALUE FUND INC.
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------


asked  prices or, if there  were no asked  prices  quoted on that day,  then the
security  is valued  at the  closing  bid price on that day.  If no bid or asked
prices  are  quoted on such day,  the  security  is valued at the most  recently
available  price or, if the Board of Directors (the "Board") so  determines,  by
such other  method as the Board shall  determine  in good faith,  to reflect its
fair  market  value.  Portfolio  securities  traded  on more  than one  national
securities  exchange or market are valued  according  to the  broadest  and most
representative market, as determined by Gabelli Funds, LLC (the "Adviser").

Portfolio securities primarily traded on foreign markets are generally valued at
the preceding closing values of such securities on their respective exchanges or
if after the close of the foreign markets, but prior to the close of business on
the day the securities are being valued, market conditions change significantly,
certain foreign securities may be fair valued pursuant to procedures established
by the Board.  Debt  instruments  that are not credit  impaired  with  remaining
maturities  of 60 days or less are valued at  amortized  cost,  unless the Board
determines  such amount does not reflect the  securities'  fair value,  in which
case these  securities  will be valued at their fair value as  determined by the
Board. Debt instruments  having a maturity greater than 60 days for which market
quotations are readily available are valued at the latest average of the bid and
asked prices.  If there were no asked prices quoted on such day, the security is
valued using the closing bid price.  Futures contracts are valued at the closing
settlement  price of the  exchange  or board  of trade on which  the  applicable
contract is traded.

Securities and assets for which market  quotations are not readily available are
valued  at their  fair  value  as  determined  in good  faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

REPURCHASE  AGREEMENTS.  The Fund may  enter  into  repurchase  agreements  with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under  the  terms of a  typical  repurchase  agreement,  the Fund  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Fund may be delayed or limited.

FUTURES  CONTRACTS.  The Fund may engage in futures contracts for the purpose of
hedging  against  changes in the value of its  portfolio  securities  and in the
value of  securities  it  intends  to  purchase.  Upon  entering  into a futures
contract,  the Fund is required to deposit  with the broker an amount of cash or
cash equivalents equal


                                       10



THE GABELLI VALUE FUND INC.
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------


to a certain  percentage of the contract  amount.  This is known as the "initial
margin."  Subsequent payments  ("variation  margin") are made or received by the
Fund each day,  depending on the daily fluctuation of the value of the contract.
The daily  changes in the contract are included in  unrealized  gains or losses.
The Fund  recognizes  a realized  gain or loss when the  contract is closed.  At
December 31, 2004, there were no open futures contracts.

There are several  risks in  connection  with the use of futures  contracts as a
hedging device. The change in value of futures contracts  primarily  corresponds
with the value of their underlying instruments, which may not correlate with the
change in value of the hedged investments.  In addition,  there is the risk that
the Fund may not be able to  enter  into a  closing  transaction  because  of an
illiquid secondary market.

SECURITIES  SOLD SHORT.  The Fund may make short  sales.  A short sale  involves
selling a security which the Fund does not own. The proceeds  received for short
sales are recorded as  liabilities  and the Fund records an  unrealized  gain or
loss to the extent of the difference between the proceeds received and the value
of the open  short  position  on the day of  determination.  The Fund  records a
realized gain or loss when the short  position is closed out. By entering into a
short sale, the Fund bears the market risk of an unfavorable change in the price
of the security sold short.  Dividends on short sales are recorded as an expense
by the Fund on the ex-dividend date.

FOREIGN CURRENCY  TRANSLATION.  The books and records of the Fund are maintained
in United States  (U.S.)  dollars.  Foreign  currencies,  investments  and other
assets and liabilities  are translated  into U.S.  dollars at the exchange rates
prevailing  at the end of the  period,  and  purchases  and sales of  investment
securities,  income and expenses are translated at the exchange rate  prevailing
on the respective dates of such transactions. Unrealized gains and losses, which
result from changes in foreign exchange rates and/or changes in market prices of
securities,  have  been  included  in  unrealized  appreciation/depreciation  on
investments and foreign  currency  translations.  Net realized  foreign currency
gains and losses  resulting  from  changes in  exchange  rates  include  foreign
currency gains and losses  between trade date and settlement  date on investment
securities  transactions,  foreign  currency  transactions  and  the  difference
between the amounts of interest and dividends  recorded on the books of the Fund
and the amounts  actually  received.  The portion of foreign  currency gains and
losses  related to  fluctuation in exchange rates between the initial trade date
and  subsequent  sale  trade  date  is  included  in  realized   gain/(loss)  on
investments.

FOREIGN  SECURITIES.  The Fund  may  directly  purchase  securities  of  foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial  information about companies and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

DETERMINATION   OF  NET  ASSET  VALUE  AND  CALCULATION  OF  EXPENSES.   Certain
administrative  expenses are common to, and allocated among,  various affiliated
funds. Such allocations are made on the basis of each


                                       11



THE GABELLI VALUE FUND INC.
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------


Fund's average net assets or other criteria  directly  affecting the expenses as
determined by the Adviser pursuant to procedures established by the Board.

In  calculating  net asset  value per share of each  class,  investment  income,
realized and  unrealized  gains and losses,  redemption  fees and expenses other
than class specific expenses,  are allocated daily to each class of shares based
upon the  proportion  of net assets of each class at the  beginning of each day.
Distribution expenses are solely borne by the class incurring the expense.

DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend date. Distributions to shareholders
are based on  ordinary  income and  long-term  capital  gains as  determined  in
accordance with Federal income tax regulations, which may differ from income and
capital gains as determined under U.S. generally accepted accounting principles.
These differences are primarily due to differing  treatments of income and gains
on  various  investment  securities  held by the Fund,  timing  differences  and
differing characterizations of distributions made by the Fund.

For the year ended  December 31, 2004,  reclassifications  were made to decrease
accumulated  net  investment  loss by $1,651,707  and increase  accumulated  net
realized loss on investments by $1,651,707.

The tax character of distributions paid during the years ended December 31, 2004
and December 31, 2003 was as follows:
                                              YEAR ENDED           YEAR ENDED
                                          DECEMBER 31, 2004    DECEMBER 31, 2003
                                          -----------------    -----------------
    DISTRIBUTIONS PAID FROM:
    Ordinary income (inclusive of short
      term capital gains) ..............    $ 1,627,581                    --
    Net long term capital gains ........     48,254,177           $17,101,887
                                            -----------           -----------
    Total distributions paid ...........    $49,881,758           $17,101,887
                                            ===========           ===========

PROVISION  FOR  INCOME  TAXES.  The Fund  intends  to  continue  to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986,  as  amended  (the  "Code").  It is the Fund's  policy to comply  with the
requirements  of the Code  applicable to regulated  investment  companies and to
distribute  substantially  all of its net investment  company taxable income and
net capital gains. Therefore, no provision for Federal income taxes is required.

Dividends and interest from non-U.S.  sources received by the Fund are generally
subject  to  non-U.S.  withholding  taxes  at  rates  ranging  up to  30%.  Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S. income tax treaties, and the Fund intends to undertake any procedural steps
required to claim the benefits of such treaties.

As of December 31, 2004, the components of  accumulated  earnings/(losses)  on a
tax basis were as follows:

    Undistributed long term capital gains ....................   $    364,850
    Net unrealized appreciation on investments and
      foreign currency .......................................    450,911,478
                                                                 ------------
    Total accumulated gain ...................................   $451,276,328
                                                                 ============


                                       12



THE GABELLI VALUE FUND INC.
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------


3.  INVESTMENT  ADVISORY  AGREEMENT.  The Fund has  entered  into an  investment
advisory  agreement (the "Advisory  Agreement")  with the Adviser which provides
that the Fund will pay the Adviser a fee,  computed  daily and paid monthly,  at
the annual rate of 1.00% of the value of the Fund's average daily net assets. In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment program for the Fund's portfolio,  oversees the administration of all
aspects of the Fund's  business  and  affairs and pays the  compensation  of all
Directors of the Fund who are its affiliates.

4.  DISTRIBUTION  PLAN.  The Fund's Board has adopted a  distribution  plan (the
"Plan")  for each class of shares  pursuant  to Rule  12b-1  under the 1940 Act.
Gabelli & Company,  Inc.  ("Gabelli &  Company"),  an  affiliate of the Adviser,
serves as distributor of the Fund.  Under the Class A, Class B and Class C Share
Plans,  payments are  authorized  to Gabelli & Company at annual rates of 0.25%,
1.00% and 1.00%, respectively, of the average daily net assets of those classes,
the annual limitations under each Plan. Such payments are accrued daily and paid
monthly.

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the year ended December 31, 2004, other than short term  securities,  aggregated
$143,812,102 and $226,014,258, respectively.

6.  TRANSACTIONS  WITH AFFILIATES.  During the year ended December 31, 2004, the
Fund paid  brokerage  commissions  of $561,107 to Gabelli & Company.  During the
year  ended  December  31,  2004,  Gabelli & Company  informed  the Fund that it
received  $212,012 from investors  representing  commissions  (sales charges and
underwriting fees) on sales and redemptions of Fund shares.

The cost of  calculating  the Fund's net asset value per share is a Fund expense
pursuant to the Advisory  Agreement between the Fund and the Adviser. During the
year ended  December  31,  2004,  the Fund  reimbursed  the  Adviser  $34,800 in
connection  with the cost of  computing  the  Fund's net asset  value,  which is
included in miscellaneous expenses in the Statement of Operations.

7. CAPITAL STOCK TRANSACTIONS.  The Fund offers three classes of shares -- Class
A Shares,  Class B Shares,  and Class C Shares.  Class A Shares are subject to a
maximum  front-end  sales  charge  of 5.50%.  Class B Shares  are  subject  to a
contingent  deferred sales charge ("CDSC") upon  redemption  within six years of
purchase and automatically  convert to Class A Shares after eight years from the
original purchase. The applicable CDSC is equal to a declining percentage of the
lesser of the net asset value per share at the date of  original  purchase or at
the date of  redemption,  based on the length of time  held.  Class C Shares are
subject to a 1% CDSC for one year after purchase.  As of July 27, 2004,  Class B
Shares are  available  only  through  exchange  of Class B Shares of other Funds
distributed by Gabelli & Company.

Effective  November 1, 2004, the Fund imposed a redemption fee of 2.00% on Class
A, Class B and Class C Shares  that are  redeemed  or  exchanged  within 60 days
after the date of a purchase.  The  redemption fee is deducted from the proceeds
otherwise  payable to the redeeming  shareholders  and retained by the Fund. The
redemption  fees  retained by the Fund during the year ended  December  31, 2004
amounted to $5,857.

The redemption fee did not apply to shares  purchased  through programs that the
Adviser  determined to have  appropriate  short-term  trading policies in place.
Additionally,  certain recordkeepers for qualified and non-qualified  retirement
plans that could not collect the redemption fee at the participant  level due to
systems limitations have received an extension until March 31, 2005 to implement
such systems.


                                       13



THE GABELLI VALUE FUND INC.
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------


Transactions in shares of capital stock were as follows:


                                                               YEAR ENDED                       YEAR ENDED
                                                            DECEMBER 31, 2004                DECEMBER 31, 2003
                                                      ---------------------------      ----------------------------
                                                        SHARES          AMOUNT           SHARES           AMOUNT
                                                      -----------    ------------      -----------    -------------
                                                                                               
                                                                CLASS A                          CLASS A
                                                      ---------------------------      ----------------------------
Shares sold .........................................   6,030,365    $110,732,311        9,723,938    $ 147,718,210
Shares issued upon reinvestment of dividends ........   2,261,031      43,954,437          847,940       15,220,497
Shares redeemed ..................................... (13,467,997)   (246,623,149)     (14,881,121)    (224,493,318)
                                                      -----------    ------------      -----------    -------------
    Net decrease ....................................  (5,176,601)   $(91,936,401)      (4,309,243)   $ (61,554,611)
                                                      ===========    ============      ===========    =============
                                                                CLASS B                           CLASS B
                                                      ---------------------------      ----------------------------
Shares sold .........................................     271,816    $  4,877,768          479,608    $   6,891,727
Shares issued upon reinvestment of dividends ........      35,424         663,482           11,799          205,899
Shares redeemed .....................................    (256,767)     (4,499,741)        (233,047)      (3,345,807)
                                                      -----------    ------------      -----------    -------------
    Net increase ....................................      50,473    $  1,041,509          258,360    $   3,751,819
                                                      ===========    ============      ===========    =============
                                                                CLASS C                           CLASS C
                                                      ---------------------------      ----------------------------
Shares sold .........................................     350,382    $  6,259,650          421,522    $   6,325,244
Shares issued upon reinvestment of dividends ........      25,225         472,969            8,867          154,902
Shares redeemed .....................................    (359,665)     (6,363,646)        (170,497)      (2,535,334)
                                                      -----------    ------------      -----------    -------------
    Net increase ....................................      15,942    $    368,973          259,892    $   3,944,812
                                                      ===========    ============      ===========    =============


8. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney  General of the State of New York and the SEC requesting information on
mutual fund  shares  trading  practices.  Gabelli  Asset  Management  Inc.,  the
Adviser's  parent  company,  is responding to these  requests. The Fund does not
believe  that these  matters will have a material  adverse  effect on the Fund's
financial position or the results of its operations.

9.  INDEMNIFICATIONS.  The Fund enters into  contracts that contain a variety of
indemnifications.  The Fund's  maximum  exposure  under  these  arrangements  is
unknown.  However, the Fund has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.


                                       14




THE GABELLI VALUE FUND INC.
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------


Selected data for a share of capital stock outstanding throughout each period:



                                      INCOME
                           FROM INVESTMENT OPERATIONS                               DISTRIBUTIONS
              ------------------------------------------------------  ---------------------------------------
                                               Net
              Net Asset                    Realized and      Total                    Net
  Period        Value,         Net          Unrealized       from        Net       Realized
   Ended      Beginning     Investment    Gain/(Loss) on  Investment  Investment   Gain on         Total       Redemption
December 31   of Period  Income/(Loss)(a)   Investments   Operations    Income    Investments   Distributions    Fees(a)
- -----------   ---------  ---------------  --------------  ----------  ----------  -----------   -------------  ----------
                                                                                           
CLASS A
   2004        $17.97       $(0.02)          $ 2.31         $ 2.29        --        $(0.77)       $(0.77)       $0.00(f)
   2003         13.81        (0.05)            4.45           4.40        --         (0.24)        (0.24)          --
   2002         16.43        (0.04)           (2.58)         (2.62)       --            --            --           --
   2001         16.13        (0.05)            0.93           0.88        --         (0.58)        (0.58)          --
   2000         19.45        (0.03)           (1.54)         (1.57)       --         (1.75)        (1.75)          --
CLASS B
   2004        $17.47       $(0.15)          $ 2.24         $ 2.09        --        $(0.77)       $(0.77)       $0.00(f)
   2003         13.53        (0.17)            4.35           4.18        --         (0.24)        (0.24)          --
   2002         16.23        (0.14)           (2.56)         (2.70)       --            --            --           --
   2001         16.07        (0.18)            0.92           0.74        --         (0.58)        (0.58)          --
   2000(b)      18.20        (0.14)           (0.24)         (0.38)       --         (1.75)        (1.75)          --
CLASS C
   2004        $17.49       $(0.15)          $ 2.23         $ 2.08        --        $(0.77)       $(0.77)       $0.00(f)
   2003         13.54        (0.17)            4.36           4.19        --         (0.24)        (0.24)          --
   2002         16.24        (0.14)           (2.56)         (2.70)       --            --            --           --
   2001         16.07        (0.18)            0.93           0.75        --         (0.58)        (0.58)          --
   2000(b)      18.20        (0.14)           (0.24)         (0.38)       --         (1.75)        (1.75)          --





                                RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                         -----------------------------------------------------------------

               Net Asset              Net Assets       Net
  Period        Value,                  End of      Investment                   Portfolio
   Ended        End of     Total        Period       Income/       Operating      Turnover
December 31     Period    Return+      (in 000's)     (Loss)        Expenses (c)    Rate
- -----------     -------   -------     -----------   ----------     -------------  ---------
                                                                  
CLASS A
   2004         $19.49     12.8%      $1,261,293      (0.11)%         1.39%          12%
   2003          17.97     31.9        1,255,668      (0.35)          1.44(d)         8
   2002          13.81    (16.0)       1,024,452      (0.28)          1.40           16
   2001          16.43      5.4        1,267,975      (0.30)          1.40           29
   2000          16.13     (7.9)       1,158,085      (0.14)          1.37           66
CLASS B
   2004         $18.79     12.0%      $   20,366      (0.86)%         2.14%          12%
   2003          17.47     30.9           18,059      (1.10)          2.19(d)         8
   2002          13.53    (16.6)          10,493      (1.01)          2.16           16
   2001          16.23      4.6            5,505      (1.10)          2.19           29
   2000(b)       16.07     (1.9)             681      (0.89)(e)       2.12(e)        66
CLASS C
   2004         $18.80     11.9%      $   16,400      (0.85)%         2.14%          12%
   2003          17.49     30.9           14,973      (1.10)          2.19(d)         8
   2002          13.54    (16.6)           8,078      (1.01)          2.16           16
   2001          16.24      4.6            4,170      (1.08)          2.19           29
   2000(b)       16.07     (1.9)             566      (0.89)(e)       2.12(e)        66


- ----------
  + Total return  represents  aggregate  total return of a  hypothetical  $1,000
    investment  at the beginning of the period and sold at the end of the period
    including  reinvestment of dividends and does not reflect  applicable  sales
    charges.  Total  return  for  the  period  of  less  than  one  year  is not
    annualized.
(a) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) From the commencement of offering on March 1, 2000.
(c) The ratios do not include a reduction of expenses for  custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits,  the expense  ratios would be 1.36% (Class A), 2.11% (Class B), and
    2.11%  (Class C) for 2000 and 1.39%  (Class A),  2.18%  (Class B), and 2.18%
    (Class C) for 2001.  For the fiscal years ended  December 31, 2002 and 2003,
    the effect of the custodian  fee credits were  minimal.  For the fiscal year
    ended December 31, 2004, there were no custodian fee credits.
(d) The Fund incurred  dividend  expense on  securities  sold short for the year
    ended December 31, 2003. If the dividend expense had not been incurred,  the
    ratios of  operating  expenses to average  net assets  would have been 1.43%
    (Class A), 2.18% (Class B), and 2.18% (Class C), respectively.
(e) Annualized.
(f) Amount represents less than $0.005 per share.


                 See accompanying notes to financial statements.

                                       15




THE GABELLI VALUE FUND INC.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
- --------------------------------------------------------------------------------
To the Board of Directors and Shareholders of
The Gabelli Value Fund Inc.:

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material  respects,  the financial  position of The Gabelli Value Fund Inc. (the
"Fund") at December 31, 2004,  the results of its  operations  for the year then
ended,  the  changes  in its net  assets for each of the two years in the period
then ended and the financial highlights for each of the five years in the period
then ended, in conformity with accounting  principles  generally accepted in the
United States of America.  These financial  statements and financial  highlights
(hereafter referred to as "financial  statements") are the responsibility of the
Fund's  management;  our  responsibility  is to  express  an  opinion  on  these
financial  statements  based on our  audits.  We  conducted  our audits of these
financial  statements  in accordance  with the  standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe  that our  audits,  which  included  confirmation  of  securities  at
December 31, 2004 by  correspondence  with the custodian and brokers,  provide a
reasonable basis for our opinion.


PricewaterhouseCoopers LLP
New York, New York
February 28, 2005




                                       16




THE GABELLI VALUE FUND INC.
ADDITIONAL FUND INFORMATION (UNAUDITED)
- --------------------------------------------------------------------------------

The  business  and affairs of the Fund are managed  under the  direction  of the
Fund's Board of Directors.  Information pertaining to the Directors and officers
of the Fund is set forth below. The Fund's  Statement of Additional  Information
includes additional  information about The Gabelli Value Fund Inc. Directors and
is   available,   without   charge,   upon  request,   by  calling   800-GABELLI
(800-422-3554)  or by writing to The Gabelli Value Fund at One Corporate Center,
Rye, NY 10580-1422.



                         TERM OF       NUMBER OF
NAME, POSITION(S)      OFFICE AND    FUNDS IN FUND
    ADDRESS 1            LENGTH OF  COMPLEX OVERSEEN      PRINCIPAL OCCUPATION(S)                    OTHER DIRECTORSHIPS
    AND AGE           TIME SERVED 2    BY DIRECTOR        DURING PAST FIVE YEARS                      HELD BY DIRECTOR 4
- -----------------     -----------  ----------------      ----------------------                     -------------------
                                                                                               
INTERESTED DIRECTORS 3:
- ---------------------
MARIO J. GABELLI       Since 1989        24       Chairman of the Board, Chief Executive           Director of Morgan Group
Director and                                      Officer of Gabelli Asset Management Inc. and     Holdings, Inc.
Chief Investment Officer                          Chief Investment Officer of Gabelli Funds, LLC   (holding  company)
Age: 62                                           and GAMCO Investors, Inc.; Vice Chairman
                                                  and Chief Executive Officer of Lynch Interactive
                                                  Corporation (multimedia and services)

KARL OTTO POHL         Since 1992        34       Member of the Shareholder Committee of Sal       Director of Gabelli Asset
Director                                          Oppenheim Jr. & Cie (private investment          Management Inc.
Age: 75                                           bank); Former President of the Deutsche          (investment management);
                                                  Bundesbank and Chairman of its Central           Chairman, Incentive
                                                  Bank Council (1980-1991)                         Capital and Incentive Asset
                                                                                                   Management (Zurich); Director
                                                                                                   at Sal Oppenheim Jr. &
                                                                                                   Cie, Zurich

NON-INTERESTED DIRECTORS:
- ------------------------
ANTHONY J. COLAVITA    Since 1989        36       President and Attorney at Law in the law firm                 --
Director                                          of Anthony J. Colavita, P.C.
Age: 69

ROBERT J. MORRISSEY    Since 1989        10       Partner in the law firm of Morrissey,                         --
Director                                          Hawkins & Lynch
Age: 65

ANTHONY R. PUSTORINO   Since 1989        17       Certified Public Accountant; Professor           Director of Lynch
Director                                          Emeritus, Pace University                        Corporation )
Age: 79                                                                                            (diversified manufacturing

WERNER J. ROEDER, MD   Since 2001        26       Medical Director of Lawrence Hospital and                     --
Director                                          practicing private physician
Age: 64

OFFICERS:

BRUCE N. ALPERT        Since 2003        --       Executive Vice President and Chief                            --
President and Treasurer                           Operating Officer of Gabelli Funds, LLC since
Age: 53                                           1988 and an officer of all mutual funds advised
                                                  by Gabelli Funds, LLC and its
                                                  affiliates. Director and President
                                                  of Gabelli Advisers, Inc.

JAMES E. MCKEE         Since 1995        --       Vice President, General Counsel and                           --
Secretary                                         Secretary of  Gabelli Asset Management Inc.
Age: 41                                           since 1999 and GAMCO Investors, Inc. since
                                                  1993; Secretary of all mutual funds
                                                  advised by Gabelli Advisers, Inc. and
                                                  Gabelli Funds, LLC

PETER GOLDSTEIN        Since 2004        --       Director of Regulatory Affairs at                             --
Chief Compliance                                  Gabelli Asset Management Inc. since
Officer                                           February 2004; Vice President of Goldman Sachs
Age: 51                                           Asset Management from November 2000 through January
                                                  2004; Deputy General Counsel at Gabelli Asset
                                                  Management Inc. from February 1998 through
                                                  November 2000


- ----------
  1 Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
  2 Each Director will hold office for an indefinite  term until the earliest of
    (i) the next  meeting of  shareholders  if any,  called  for the  purpose of
    considering  the  election or  re-election  of such  Director  and until the
    election and qualification of his or her successor,  if any, elected at such
    meeting,  or (ii) the date a Director  resigns or retires,  or a Director is
    removed by the Board of Directors or  shareholders,  in accordance  with the
    Fund's By-Laws and Articles of Incorporation.  Each officer will hold office
    for an indefinite  term until the date he or she resigns or retires or until
    his or her successor is elected and qualified.
  3 "Interested  person" of the Fund as defined in the Investment Company Act of
    1940.  Messrs.  Gabelli and Pohl are each considered an "interested  person"
    because  of their  affiliation  with  Gabelli  Funds,  LLC which acts as the
    Fund's investment adviser.
  4 This column includes only  directorships of companies  required to report to
    the SEC under the Securities Exchange Act of 1934 (i.e. public companies) or
    other investment companies registered under the 1940 Act.



- --------------------------------------------------------------------------------
                      2004 TAX NOTICE TO SHAREHOLDERS (Unaudited)

For the fiscal year ended December 31, 2004, the Fund paid to  shareholders,  on
December 29, 2004, an ordinary income dividend  (inclusive of short-term capital
gains) totaling  $0.0257 per share and long-term  capital gains totaling $0.7482
per share for Class A, Class B and Class C. For the fiscal  year ended  December
31,  2004,  100% of the  ordinary  income  dividend  qualifies  for the dividend
received  deduction  available to  corporations  and 100% of the ordinary income
distributions  was qualifying  dividend  income.
- --------------------------------------------------------------------------------

                                       17




                           THE GABELLI VALUE FUND INC.
                              One Corporate Center
                            Rye, New York 10580-1422
                                   800-GABELLI
                                  800-422-3554
                                FAX: 914-921-5118
                            WEBSITE: WWW.GABELLI.COM
                            E-MAIL: INFO@GABELLI.COM
                   Net Asset Value available daily by calling
                           800-GABELLI after 6:00 P.M.


                               BOARD OF DIRECTORS

Mario J. Gabelli, CFA                              Karl Otto Pohl
CHAIRMAN AND CHIEF                                 FORMER PRESIDENT
INVESTMENT OFFICER                                 DEUTSCHE BUNDESBANK
GABELLI ASSET MANAGEMENT INC.

Anthony J. Colavita                                Anthony R. Pustorino
ATTORNEY-AT-LAW                                    CERTIFIED PUBLIC ACCOUNTANT
ANTHONY J. COLAVITA, P.C.                          PROFESSOR EMERITUS
                                                   PACE UNIVERSITY

Robert J. Morrissey                                Werner J. Roeder, MD
ATTORNEY-AT-LAW                                    MEDICAL DIRECTOR
MORRISSEY, HAWKINS & LYNCH                         LAWRENCE HOSPITAL


                                    OFFICERS

Bruce N. Alpert                                    James E. McKee
PRESIDENT AND TREASURER                            SECRETARY

Peter Goldstein
CHIEF COMPLIANCE OFFICER


                                    CUSTODIAN
                        Mellon Trust of New England, N.A.


                  TRANSFER AGENT AND DIVIDEND DISBURSING AGENT
                       State Street Bank and Trust Company


                                  LEGAL COUNSEL
                          Willkie Farr & Gallagher LLP


                                   DISTRIBUTOR
                             Gabelli & Company, Inc.



- --------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli Value Fund Inc. It is not  authorized  for  distribution  to prospective
investors   unless   preceded  or  accompanied   by  an  effective   prospectus.
- --------------------------------------------------------------------------------

GAB409Q404SR



ITEM 2. CODE OF ETHICS.

   (a)  The registrant,  as of the end of the period covered by this report, has
        adopted a code of ethics  that  applies  to the  registrant's  principal
        executive officer,  principal  financial officer,  principal  accounting
        officer  or  controller,   or  persons   performing  similar  functions,
        regardless of whether these  individuals  are employed by the registrant
        or a third party.

   (c)  There have been no amendments, during the period covered by this report,
        to a provision  of the code of ethics that  applies to the  registrant's
        principal  executive officer,  principal  financial  officer,  principal
        accounting   officer  or  controller,   or  persons  performing  similar
        functions,  regardless of whether these  individuals are employed by the
        registrant or a third party, and that relates to any element of the code
        of ethics description.


   (d)  The  registrant  has not  granted  any  waivers,  including  an implicit
        waiver,  from a  provision  of the code of ethics  that  applies  to the
        registrant's  principal executive officer,  principal financial officer,
        principal  accounting  officer  or  controller,  or  persons  performing
        similar functions,  regardless of whether these individuals are employed
        by the  registrant or a third party,  that relates to one or more of the
        items set forth in paragraph (b) of this item's instructions.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

As of the end of the period  covered by the report,  the  registrant's  Board of
Directors has  determined  that Anthony R. Pustorino is qualified to serve as an
audit committee  financial  expert serving on its audit committee and that he is
"independent," as defined by Item 3 of Form N-CSR.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees
- ----------

   (a)  The  aggregate  fees  billed for each of the last two  fiscal  years for
        professional services rendered by the principal accountant for the audit
        of the  registrant's  annual  financial  statements or services that are
        normally  provided by the  accountant in connection  with  statutory and
        regulatory  filings or engagements for those fiscal years are $49,858 in
        2004 and $40,682 in 2003.

Audit-Related Fees
- ------------------

   (b)  The  aggregate  fees  billed  in each of the last two  fiscal  years for
        assurance  and related  services by the  principal  accountant  that are
        reasonably related to the performance of the audit of the



        registrant's  financial  statements and are not reported under paragraph
        (a) of this Item are $0 in 2004 and $0 in 2003.

Tax Fees
- --------

   (c)  The  aggregate  fees  billed  in each of the last two  fiscal  years for
        professional  services  rendered  by the  principal  accountant  for tax
        compliance,  tax advice,  and tax planning are $2,550 in 2004 and $2,450
        in 2003.

        Tax fees represent tax compliance  services  provided in connection with
        the review of the Registrant's tax returns.

ALL OTHER FEES
- --------------

   (d)  The  aggregate  fees  billed  in each of the last two  fiscal  years for
        products and services provided by the principal  accountant,  other than
        the services  reported in paragraphs (a) through (c) of this Item are $0
        in 2004 and $0 in 2003.

   (e)(1)  Disclose the audit committee's  pre-approval  policies and procedures
           described in paragraph (c)(7) of Rule 2-01 of Regulation S-X.

           Pre-Approval   Policies   and   Procedures.   The   Audit   Committee
           ("Committee") of the registrant is responsible for  pre-approving (i)
           all audit and  permissible  non-audit  services to be provided by the
           independent  auditors  to the  registrant  and (ii)  all  permissible
           non-audit services to be provided by the independent  auditors to the
           Adviser,  Gabelli Funds, LLC, and any affiliate of Gabelli Funds, LLC
           ("Gabelli")  that  provides  services to the  registrant  (a "Covered
           Services Provider") if the independent  auditors'  engagement related
           directly to the operations and financial reporting of the registrant.
           The Committee may delegate its responsibility to pre-approve any such
           audit and  permissible  non-audit  services to the Chairperson of the
           Committee,  and the Chairperson must report to the Committee,  at its
           next regularly scheduled meeting after the Chairperson's pre-approval
           of such  services,  his or her  decision(s).  The  Committee may also
           establish   detailed   pre-approval   policies  and   procedures  for
           pre-approval  of such services in accordance  with  applicable  laws,
           including  the   delegation  of  some  or  all  of  the   Committee's
           pre-approval  responsibilities  to  the  other  persons  (other  than
           Gabelli or the registrant's officers).  Pre-approval by the Committee
           of any permissible non-audit services is not required so long as: (i)
           the  aggregate  amount  of all such  permissible  non-audit  services
           provided to the registrant, Gabelli and any Covered Services Provider
           constitutes  not more than 5% of the total amount of revenues paid by
           the registrant to its independent  auditors during the fiscal year in
           which the  permissible  non-audit  services  are  provided;  (ii) the
           permissible  non-audit services were not recognized by the registrant
           at the time of the  engagement  to be non-audit  services;  and (iii)
           such services are promptly  brought to the attention of the Committee
           and approved by the Committee or Chairperson  prior to the completion
           of the audit.

   (e)(2)  The  percentage  of  services  described  in each of  paragraphs  (b)
           through (d) of this Item that were  approved  by the audit  committee
           pursuant to paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X are
           as follows:

                           (b) N/A



                           (c) 100%

                           (d) N/A

   (f)  The  percentage  of  hours   expended  on  the  principal   accountant's
        engagement to audit the registrant's  financial  statements for the most
        recent  fiscal year that were  attributed  to work  performed by persons
        other than the principal accountant's full-time, permanent employees was
        zero percent (0%).

   (g)  The aggregate  non-audit fees billed by the registrant's  accountant for
        services  rendered to the registrant,  and rendered to the  registrant's
        investment   adviser  (not  including  any  sub-adviser  whose  role  is
        primarily portfolio  management and is subcontracted with or overseen by
        another investment adviser), and any entity controlling,  controlled by,
        or under common control with the adviser that provides  ongoing services
        to the  registrant  for  each  of  the  last  two  fiscal  years  of the
        registrant was $0 in 2004 and $0 in 2003.

   (h)  The  registrant's   audit  committee  of  the  board  of  directors  has
        considered  whether  the  provision  of  non-audit  services  that  were
        rendered to the  registrant's  investment  adviser  (not  including  any
        sub-adviser  whose  role  is  primarily  portfolio   management  and  is
        subcontracted with or overseen by another investment  adviser),  and any
        entity  controlling,  controlled  by, or under  common  control with the
        investment adviser that provides ongoing services to the registrant that
        were not pre-approved  pursuant to paragraph  (c)(7)(ii) of Rule 2-01 of
        Regulation S-X is compatible with maintaining the principal accountant's
        independence.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS

Schedule of Investments in securities of unaffiliated issuers as of the close of
the  reporting  period is included as part of the report to  shareholders  filed
under Item 1 of this form.



ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END
        MANAGEMENT INVESTMENT COMPANIES.

Not applicable.



ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable.



ITEM 9. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
        COMPANY AND AFFILIATED PURCHASERS.

Not applicable.



ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees to the  registrant's  Board of  Directors,  where those
changes were  implemented  after the  registrant  last  provided  disclosure  in
response to the  requirements  of Item  7(d)(2)(ii)(G)  of Schedule  14A (17 CFR
240.14a-101), or this Item.


ITEM 11. CONTROLS AND PROCEDURES.

   (a)  The registrant's  principal  executive and principal financial officers,
        or  persons  performing  similar  functions,  have  concluded  that  the
        registrant's  disclosure  controls  and  procedures  (as defined in Rule
        30a-3(c) under the Investment Company Act of 1940, as amended (the "1940
        Act") (17 CFR 270.30a-3(c))) are effective,  as of a date within 90 days
        of the filing date of the report that includes the  disclosure  required
        by this  paragraph,  based on their  evaluation  of these  controls  and
        procedures  required  by  Rule  30a-3(b)  under  the  1940  Act  (17 CFR
        270.30a-3(b))  and Rules  13a-15(b)  or 15d-15(b)  under the  Securities
        Exchange   Act  of  1934,   as   amended   (17  CFR   240.13a-15(b)   or
        240.15d-15(b)).


   (b)  There  were  no  changes  in  the  registrant's  internal  control  over
        financial  reporting (as defined in Rule 30a-3(d) under the 1940 Act (17
        CFR  270.30a-3(d))  that occurred during the registrant's  second fiscal
        quarter  of the  period  covered  by this  report  that  has  materially
        affected, or is reasonably likely to materially affect, the registrant's
        internal control over financial reporting.


ITEM 12. EXHIBITS.

   (a)(1)  Code of ethics, that is the subject of disclosure required by Item 2,
           filed as exhibit  (a)(1) to the  Registrant's  Form  N-CSR,  filed on
           March 10, 2004 (Accession No. 0000935069-04-000479).

   (a)(2)  Certifications  pursuant  to Rule  30a-2(a)  under  the  1940 Act and
           Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

   (a)(3)  Not applicable.

   (b)     Certifications  pursuant  to Rule  30a-2(b)  under  the  1940 Act and
           Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.



                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment Company Act of 1940, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

(registrant)               The Gabelli Value Fund Inc.
            --------------------------------------------------------------------

By (Signature and Title)*  /s/ Bruce N. Alpert
                         -------------------------------------------------------
                           Bruce N. Alpert, Principal Executive Officer


Date     March 9, 2005
    ----------------------------------------------------------------------------


Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.


By (Signature and Title)*  /s/ Bruce N. Alpert
                         -------------------------------------------------------
                           Bruce N. Alpert, Principal Executive Officer
                           & Principal Financial Officer

Date     March 9, 2005
    ----------------------------------------------------------------------------



* Print the name and title of each signing officer under his or her signature.