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, 2006
                                            -------------------


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,  100 F Street,  NE,
Washington,  DC 20549. 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.


                           THE GABELLI VALUE FUND INC.

                                  ANNUAL REPORT
                                DECEMBER 31, 2006









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,  2006 with a  description  of  factors  that  affected  the
performance during the past year.

PERFORMANCE DISCUSSION (UNAUDITED)

      In 2006, the Gabelli Value Fund (Class A Share)  outperformed the Standard
& Poor's (S&P) 500 Index by 591 basis  points  primarily  due to superior  stock
selection,  but also due to favorable industry  weightings versus the index. The
strongest S&P industry group in 2006 was  Telecommunications  Services (up 37%),
an area in  which  the  Fund is  significantly  overweighted.  The  only two S&P
sectors  not  up   double-digits  in  2006  were  Health  Care  and  Information
Technology, two areas in which the Fund is underweighted.

      With some exceptions, media and telecommunications, areas of focus for the
Fund,  returned to favor in 2006. The Fund's largest holding,  Cablevision (+64%
after adjusting for the $10 per share special  distribution made in April 2006),
benefited from strong fundamentals, a revaluation by investors of cable equities
and a buyout offer in October from the controlling Dolan family. Other top media
performers included Rogers Communications (+41%), News Corp. (+38%), Time Warner
(+25%)  and CBS  Corp.  (+20%).  Holdings  over 1% that  were up more  than  20%
included  Aztar Corp.  (+79% after being the subject of a bidding war),  Swedish
Match  (+59%),  Telephone & Data  Systems  (+51%),  Diageo  (+36%),  Watts Water
Technologies (+35%), Vivendi (+25%) and Waste Management (+21%).

      Two exceptions to the strong  performance of media and  telecommunications
were Media General (-27%) and Sprint Nextel (-11%). Media General suffered along
with  many  of its  newspaper  peers  from a shift  in  consumer  attention  and
advertising  dollars to newer forms of media while Sprint  Nextel has  struggled
with the integration of Nextel. Dana Corp. (-81%) also contributed negatively to
the Fund's  performance as it filed for bankruptcy  protection in 2006. No other
holdings of more than 1% declined in 2006.

                                                           Sincerely yours,

                                                           /s/ Bruce N. Alpert

                                                           Bruce N. Alpert
                                                           President

January 22, 2007


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                            Consumer Price
                    (Class A Share)        S&P 500 Index          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                     64,318               48,337               69,686
12/31/05                     64,208               50,710               79,024
12/31/06                     78,135*              58,712               88,903

* 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, 2006 (A)
                        ----------------------------------------------------
                                                                                                            Since
                                                                                                           Inception
                                             Quarter   1 Year     3 Year     5 Year     10 Year   15 Year  (9/29/89)
- --------------------------------------------------------------------------------------------------------------------
                                                                                       
   GABELLI VALUE FUND CLASS A ............  10.58%     21.69%    11.07%      8.72%     13.52%     14.31%    13.03%
                                             4.50(B)   15.00(B)   8.99(B)    7.49(B)   12.88(B)   13.88(B)  12.66(B)
   S&P 500 Index .........................   6.69      15.78     10.43       6.18       8.42      10.63     10.80
   Dow Jones Industrial Average ..........   7.31      18.98      8.49       6.83       8.95      12.02     11.94
   Nasdaq Composite Index ................   6.95       9.52      6.43       4.37       6.46       9.90      9.91
   Class B ...............................  10.36      20.78     10.25       7.90      12.94      13.92     12.69
                                             5.36(c)   15.78(c)   9.42(c)    7.60(c)   12.94(c)   13.92(c)  12.69(c)
   Class C ...............................  10.29      20.69     10.20       7.88      12.96      13.94     12.70
                                             9.29(d)   19.69(d)  10.20       7.88      12.96      13.94     12.70

 (a) RETURNS  REPRESENT  PAST  PERFORMANCE AND DO NOT GUARANTEE  FUTURE RESULTS.
     TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN SHARE PRICE AND
     REINVESTMENT OF DISTRIBUTIONS 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  CAREFULLY  CONSIDER  THE  INVESTMENT
     OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND 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. YOU  CANNOT
     INVEST DIRECTLY IN AN INDEX.
 (b) INCLUDES  THE EFFECT OF THE  MAXIMUM 5.5% SALES CHARGE AT THE  BEGINNING OF
     THE PERIOD.
 (c) PERFORMANCE  RESULTS  INCLUDE THE  DEFERRED  SALES  CHARGES FOR THE CLASS B
     SHARES UPON  REDEMPTION  AT THE END OF THE QUARTER,  ONE YEAR,  THREE YEAR,
     FIVE YEAR, TEN YEAR,  FIFTEEN YEAR, AND SINCE INCEPTION  PERIODS OF 5%, 5%,
     3%,  2%,  0%,  0%,  AND 0%,  RESPECTIVELY,  OF THE  FUND NAV AT THE TIME OF
     PURCHASE OR SALE,  WHICHEVER IS LOWER. CLASS B SHARES ARE NOT AVAILABLE FOR
     NEW PURCHASES.
 (d) PERFORMANCE  RESULTS  INCLUDE THE  DEFERRED  SALES  CHARGES FOR THE CLASS C
     SHARES UPON REDEMPTION AT THE END OF THE QUARTER AND ONE YEAR PERIODS OF 1%
     OF THE FUND'S NAV AT THE TIME OF PURCHASE OR SALE, WHICHEVER IS LOWER.
- --------------------------------------------------------------------------------

                                       2



THE GABELLI VALUE FUND INC.
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from July 1, 2006 through December 31, 2006
                                                                   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, 2006.

                              Beginning       Ending      Annualized   Expenses
                            Account Value  Account Value   Expense   Paid During
                              07/01/06       12/31/06       Ratio      Period*
- --------------------------------------------------------------------------------
THE GABELLI VALUE FUND INC.
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class A                       $1,000.00     $1,124.40       1.39%      $ 7.44
Class B                       $1,000.00     $1,120.20       2.14%      $11.44
Class C                       $1,000.00     $1,119.50       2.14%      $11.43
HYPOTHETICAL 5% RETURN
Class A                       $1,000.00     $1,018.20       1.39%      $ 7.07
Class B                       $1,000.00     $1,014.42       2.14%      $10.87
Class C                       $1,000.00     $1,014.42       2.14%      $10.87

* 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 365.

                                       3


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of December 31, 2006:

THE GABELLI VALUE FUND

Entertainment .................................  12.3%
Cable and Satellite ...........................   9.8%
Publishing ....................................   9.2%
Telecommunications ............................   7.7%
Broadcasting ..................................   6.4%
Food and Beverage .............................   5.5%
Financial Services ............................   5.4%
Consumer Products .............................   4.6%
Metals and Mining .............................   4.2%
Diversified Industrial ........................   4.2%
Energy and Utilities ..........................   3.8%
Electronics ...................................   3.4%
Equipment and Supplies ........................   3.1%
Hotels and Gaming .............................   2.9%
Environmental Services ........................   2.7%
Consumer Services .............................   2.3%
Aviation: Parts and Services ..................   2.2%
Communications Equipment ......................   1.9%
Automotive: Parts and Accessories .............   1.5%
Automotive ....................................   1.1%
Specialty Chemicals ...........................   1.1%
Retail ........................................   1.1%
Aerospace .....................................   1.0%
Machinery .....................................   0.7%
Business Services .............................   0.6%
Manufactured Housing ..........................   0.5%
Real Estate ...................................   0.5%
Agriculture ...................................   0.4%
Health Care ...................................   0.4%
Wireless Communications .......................   0.3%
Computer Software and Services ................   0.3%
Transportation ................................   0.0%
Other Assets and Liabilities (Net) ............  (1.1)%
                                                -------
                                                100.0%
                                                =======

THE FUND FILES A COMPLETE SCHEDULE OF PORTFOLIO HOLDINGS WITH THE SECURITIES AND
EXCHANGE  COMMISSION (THE "SEC") FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q,  THE LAST OF WHICH WAS FILED FOR THE QUARTER  ENDED  SEPTEMBER
30, 2006.  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
SEC'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,  procedures,  and how the  Fund  voted  proxies
relating to portfolio  securities is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.

                                       4


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS -- DECEMBER 31, 2006
================================================================================

                                                            MARKET
     SHARES                                    COST          VALUE
     ------                                    ----          -----
              COMMON STOCKS -- 101.1%
              AEROSPACE -- 1.0%
       1,000  Lockheed Martin Corp. .......$     25,800   $     92,070
   1,000,000  Rolls-Royce Group plc+ ......   7,007,796      8,766,864
  36,700,000  Rolls-Royce Group plc,
               Cl. B ......................      69,833         72,936
                                           ------------   ------------
                                              7,103,429      8,931,870
                                           ------------   ------------
              AGRICULTURE -- 0.4%
     100,000  Archer-Daniels-Midland Co. ..   1,384,467      3,196,000
      35,000  The Mosaic Co.+ .............     456,574        747,600
                                           ------------   ------------
                                              1,841,041      3,943,600
                                           ------------   ------------
              AUTOMOTIVE -- 1.1%
     298,100  Navistar
               International Corp.+ .......   8,042,403      9,965,483
                                           ------------   ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.5%
      38,000  China Yuchai
                International Ltd. ........     300,576        261,820
     350,000  Dana Corp.+ .................   4,224,359        486,500
     260,000  Genuine Parts Co. ...........   7,010,372     12,331,800
      25,000  Proliance
               International Inc.+ ........     116,679        115,000
                                           ------------   ------------
                                             11,651,986     13,195,120
                                           ------------   ------------
              AVIATION: PARTS AND SERVICES -- 2.2%
      43,000  Curtiss-Wright Corp. ........     764,822      1,594,440
     340,000  GenCorp Inc.+ ...............   3,135,471      4,766,800
      76,700  Sequa Corp., Cl. A+ .........   3,364,878      8,825,102
      33,000  Sequa Corp., Cl. B+ .........   1,673,268      3,792,360
     350,000  The Fairchild Corp.,
               Cl. A+ .....................   2,383,921        766,500
                                           ------------   ------------
                                             11,322,360     19,745,202
                                           ------------   ------------
              BROADCASTING -- 6.4%
   1,200,000  CBS Corp., Cl. A ............  21,763,305     37,464,000
     135,000  Gray Television Inc. ........   1,531,383        989,550
     187,500  Liberty Media Corp. -
                Capital, Cl. A+ ...........  11,537,181     18,371,250
      30,000  Young Broadcasting Inc.,
                Cl. A+ ....................     270,342         84,600
                                           ------------   ------------
                                             35,102,211     56,909,400
                                           ------------   ------------
              BUSINESS SERVICES -- 0.6%
      10,000  ChoicePoint Inc.+ ...........     375,967        393,800
      50,000  Digital Insight Corp.+ ......   1,922,393      1,924,500
     120,000  Intermec Inc.+ ..............   2,713,571      2,912,400
      35,700  Nashua Corp.+ ...............     295,577        298,809
                                           ------------   ------------
                                              5,307,508      5,529,509
                                           ------------   ------------
              CABLE AND SATELLITE -- 9.8%
     130,000  Adelphia Communications
                Corp., Cl. A+ .............      91,925          1,300
   1,935,000  Cablevision Systems Corp.,
                Cl. A+ ....................   6,428,880     55,108,800

                                                            MARKET
     SHARES                                    COST          VALUE
     ------                                    ----          -----
     115,000  EchoStar Communications
                Corp., Cl. A+ .............$  3,551,365   $  4,373,450
     250,000  Liberty Global Inc.,
                Cl. A+ ....................   4,300,954      7,287,500
     240,000  Rogers Communications Inc.,
                Cl. B .....................   1,767,716     14,304,000
     245,000  The DIRECTV Group Inc.+ .....   3,547,633      6,110,300
                                           ------------   ------------
                                             19,688,473     87,185,350
                                           ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 1.9%
     100,000  Agere Systems Inc.+ .........   1,576,057      1,917,000
     144,448  Alcatel-Lucent, ADR .........   3,096,299      2,054,051
     425,000  Corning Inc.+ ...............   3,868,976      7,951,750
      30,000  Motorola Inc. ...............     210,940        616,800
     150,000  Nortel Networks Corp.+ ......   5,573,119      4,009,500
                                           ------------   ------------
                                             14,325,391     16,549,101
                                           ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 0.3%
      90,000  Yahoo! Inc.+ ................   2,901,361      2,298,600
                                           ------------   ------------
              CONSUMER PRODUCTS -- 4.6%
      85,000  Energizer Holdings Inc.+ ....   1,992,017      6,034,150
      92,000  Gallaher Group plc, ADR .....   2,356,458      8,275,400
         500  Givaudan SA .................     135,440        462,864
     130,000  Hartmarx Corp.+ .............     606,543        917,800
       4,000  National Presto
               Industries Inc. ............     117,871        239,480
     168,000  Pactiv Corp.+ ...............   1,620,198      5,995,920
   1,000,000  Swedish Match AB ............  13,071,817     18,697,186
       3,000  Wolverine World
               Wide Inc. ..................      29,203         85,560
                                           ------------   ------------
                                             19,929,547     40,708,360
                                           ------------   ------------
              CONSUMER SERVICES -- 2.3%
      70,000  IAC/InterActiveCorp+ ........   1,547,371      2,601,200
     625,000  Liberty Media Corp. -
                Interactive, Cl. A+ .......  12,682,090     13,481,250
     185,000  Rollins Inc. ................   1,346,770      4,090,350
                                           ------------   ------------
                                             15,576,231     20,172,800
                                           ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 4.2%
      47,000  Ampco-Pittsburgh Corp. ......     235,017      1,573,560
      12,000  Cooper Industries Ltd.,
                Cl. A .....................     803,600      1,085,160
     210,000  Crane Co. ...................   5,510,883      7,694,400
      29,000  Griffon Corp.+ ..............     644,825        739,500
     375,000  Honeywell
               International Inc. .........  11,514,241     16,965,000
     150,000  ITT Corp. ...................   5,499,219      8,523,000
     220,000  Katy Industries Inc.+ .......   1,802,518        589,600
       3,000  The Lamson &
                Sessions Co.+ .............      34,956         72,780
                                           ------------   ------------
                                             26,045,259     37,243,000
                                           ------------   ------------

                 See accompanying notes to financial statements.

                                       5


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                            MARKET
     SHARES                                    COST          VALUE
     ------                                    ----          -----
              COMMON STOCKS (CONTINUED)
              ELECTRONICS -- 3.4%
     400,000  Symbol Technologies Inc. ....$  5,935,250   $  5,976,000
     218,000  Texas Instruments Inc. ......   5,498,427      6,278,400
       5,000  Thermo Fisher
               Scientific Inc.+ ...........     115,249        226,450
     300,000  Thomas & Betts Corp.+ .......   5,345,034     14,184,000
     125,000  Tyco International Ltd. .....   3,469,899      3,800,000
                                           ------------   ------------
                                             20,363,859     30,464,850
                                           ------------   ------------
              ENERGY AND UTILITIES -- 3.8%
       6,000  Allegheny Energy Inc.+ ......      74,092        275,460
      14,000  Chevron Corp. ...............     848,670      1,029,420
     185,000  ConocoPhillips ..............   5,122,693     13,310,750
      50,000  Giant Industries Inc.+ ......   4,080,237      3,747,500
     106,000  Kinder Morgan Inc. ..........  11,059,148     11,209,500
       5,420  Mirant Corp.+ ...............      25,619        171,110
     200,000  Mirant Corp. Escrow+ (a) ....           0              0
     100,000  Northeast Utilities .........   1,922,987      2,816,000
      30,000  Southwest Gas Corp. .........     664,383      1,151,100
                                           ------------   ------------
                                             23,797,829     33,710,840
                                           ------------   ------------
              ENTERTAINMENT -- 12.3%
       8,570  Chestnut Hill Ventures+ (a) .     233,241        184,030
     400,000  Discovery Holding Co.,
               Cl. A+ .....................   4,551,612      6,436,000
      60,000  Dover Motorsports Inc. ......     309,314        318,600
   1,290,000  Gemstar-TV Guide
               International Inc.+ ........   6,227,564      5,172,900
     320,000  Grupo Televisa SA, ADR ......   2,949,674      8,643,200
   1,260,000  Time Warner Inc. ............  18,053,221     27,442,800
      34,000  Triple Crown
               Media Inc.+ ................     365,718        263,160
   1,100,000  Viacom Inc., Cl. A+ .........  29,661,492     45,111,000
     400,000  Vivendi .....................   5,332,296     15,634,612
                                           ------------   ------------
                                             67,684,132    109,206,302
                                           ------------   ------------
              ENVIRONMENTAL SERVICES -- 2.7%
     240,000  Republic Services Inc. ......   4,425,922      9,760,800
     380,000  Waste Management Inc. .......   8,959,895     13,972,600
                                           ------------   ------------
                                             13,385,817     23,733,400
                                           ------------   ------------
              EQUIPMENT AND SUPPLIES -- 3.1%
     210,000  CIRCOR International Inc. ...   2,325,092      7,725,900
     185,000  Flowserve Corp.+ ............   2,864,920      9,336,950
      85,000  Gerber Scientific Inc.+ .....     578,987      1,067,600
      95,000  GrafTech
               International Ltd.+ ........   1,159,625        657,400
     220,000  Watts Water Technologies Inc.,
                Cl. A .....................   3,209,764      9,044,200
                                           ------------   ------------
                                             10,138,388     27,832,050
                                           ------------   ------------
              FINANCIAL SERVICES -- 5.4%
     530,000  American Express Co. ........  17,244,922     32,155,100
     100,000  Ameriprise
               Financial Inc. .............   2,346,124      5,450,000
      95,000  Citigroup Inc. ..............   4,575,534      5,291,500
      27,000  Deutsche Bank AG ............   1,569,799      3,597,480
     110,000  The Phoenix
               Companies Inc. .............   1,214,393      1,747,900
                                           ------------   ------------
                                             26,950,772     48,241,980
                                           ------------   ------------

                                                            MARKET
     SHARES                                    COST          VALUE
     ------                                    ----          -----
              FOOD AND BEVERAGE -- 5.5%
      15,000  Corn Products
                International Inc. ........$    184,913   $    518,100
       2,000  Davide Campari-Milano
               SpA ........................      19,701         19,827
      50,000  Del Monte Foods Co. .........     379,205        551,500
     208,000  Diageo plc, ADR .............   7,993,283     16,496,480
     130,000  Flowers Foods Inc. ..........   1,043,242      3,508,700
      80,000  Fomento Economico Mexicano
                SAB de CV, ADR ............   2,934,106      9,260,800
      65,000  General Mills Inc. ..........   3,302,432      3,744,000
      80,000  H.J. Heinz Co. ..............   2,590,412      3,600,800
      70,000  Kerry Group plc,
               Cl. A ......................     797,221      1,737,179
     380,000  PepsiAmericas Inc. ..........   5,323,773      7,972,400
      12,000  Remy Cointreau SA ...........     768,190        776,186
       3,000  The Hershey Co. .............     145,382        149,400
      15,000  Wm. Wrigley Jr. Co. .........     727,034        775,800
       3,750  Wm. Wrigley Jr. Co.,
               Cl. B ......................     193,262        192,750
                                           ------------   ------------
                                             26,402,156     49,303,922
                                           ------------   ------------
              HEALTH CARE -- 0.4%
      10,000  Advanced Medical
                Optics Inc.+ ..............     385,843        352,000
       5,000  Chemed Corp. ................     157,240        184,900
     100,000  Pfizer Inc. .................   2,487,765      2,590,000
                                           ------------   ------------
                                              3,030,848      3,126,900
                                           ------------   ------------
              HOTELS AND GAMING -- 2.9%
      18,000  Aztar Corp.+ ................     197,676        979,560
      63,000  Dover Downs Gaming &
                Entertainment Inc. ........     410,200        842,310
     185,000  Gaylord
                Entertainment Co.+ ........   5,187,585      9,422,050
     177,500  Hilton Hotels Corp. .........   1,385,106      6,194,750
     352,941  Ladbrokes plc ...............   3,502,005      2,890,325
      20,000  Las Vegas Sands Corp.+ ......     736,642      1,789,600
      65,000  MGM Mirage+ .................   1,478,603      3,727,750
                                           ------------   ------------
                                             12,897,817     25,846,345
                                           ------------   ------------
              MACHINERY -- 0.7%
      86,800  CNH Global NV ...............   1,632,870      2,369,640
      38,000  Deere & Co. .................   1,565,024      3,612,660
                                           ------------   ------------
                                              3,197,894      5,982,300
                                           ------------   ------------
              MANUFACTURED HOUSING -- 0.5%
     480,000  Champion
               Enterprises Inc.+ ..........   4,727,447      4,492,800
                                           ------------   ------------
              METALS AND MINING -- 4.2%
     478,000  Barrick Gold Corp. ..........   7,651,550     14,674,600
     123,133  Kinross Gold Corp.+ .........   1,119,196      1,462,820
     471,000  Newmont Mining Corp. ........   9,100,344     21,265,650
                                           ------------   ------------
                                             17,871,090     37,403,070
                                           ------------   ------------

                 See accompanying notes to financial statements.

                                      6


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                            MARKET
     SHARES                                    COST          VALUE
     ------                                    ----          -----
              COMMON STOCKS (CONTINUED)
              PUBLISHING -- 9.2%
     150,000  Belo Corp., Cl. A ...........$  2,592,089   $  2,755,500
     900,000  Media General Inc.,
               Cl. A ......................  17,694,000     33,453,000
      70,000  Meredith Corp. ..............   1,404,532      3,944,500
     950,000  News Corp., Cl. A ...........  13,866,747     20,406,000
     320,000  PRIMEDIA Inc.+ ..............     927,102        540,800
     300,000  The E.W. Scripps Co.,
               Cl. A ......................  10,208,574     14,982,000
     300,000  The Reader's Digest
                Association Inc. ..........   4,510,861      5,010,000
      15,000  Tribune Co. .................     462,292        461,700
                                           ------------   ------------
                                             51,666,197     81,553,500
                                           ------------   ------------
              REAL ESTATE -- 0.5%
     134,000  Griffin Land &
               Nurseries Inc.+ ............   1,587,460      4,348,300
                                           ------------   ------------
              RETAIL -- 1.1%
      50,000  Ingles Markets Inc., Cl. A ..     572,181      1,489,500
     130,000  Safeway Inc. ................   2,649,854      4,492,800
      30,000  SUPERVALU Inc. ..............     850,469      1,072,500
      60,000  The Home Depot Inc. .........   2,042,786      2,409,600
                                           ------------   ------------
                                              6,115,290      9,464,400
                                           ------------   ------------
              SPECIALTY CHEMICALS -- 1.1%
     220,000  Ferro Corp. .................   4,605,734      4,551,800
     230,000  Hercules Inc.+ ..............   2,187,787      4,441,300
       4,000  Monsanto Co. ................     170,632        210,120
      15,000  Sensient Technologies Corp. .     300,492        369,000
       8,065  Tronox Inc., Cl. B ..........      78,763        127,346
                                           ------------   ------------
                                              7,343,408      9,699,566
                                           ------------   ------------
              TELECOMMUNICATIONS -- 7.7%
     645,000  Cincinnati Bell Inc.+ .......   2,473,255      2,947,650
      25,000  Commonwealth Telephone
                Enterprises Inc. ..........     989,702      1,046,500
      70,000  Embarq Corp. ................   1,823,080      3,679,200
     250,000  Qwest Communications
                International Inc.+ .......     683,237      2,092,500
   1,470,000  Sprint Nextel Corp. .........  19,821,488     27,768,300
     425,000  Telephone & Data
                Systems Inc. ..............   9,269,310     23,090,250
     148,000  Telephone & Data
                Systems Inc., Special .....   3,302,453      7,340,800
                                           ------------   ------------
                                             38,362,525     67,965,200
                                           ------------   ------------

                                                            MARKET
     SHARES                                    COST          VALUE
     ------                                    ----          -----
              TRANSPORTATION -- 0.0%
      99,000  Grupo TMM SA, Cl. A, ADR+ ...$    780,160   $    249,480
                                           ------------   ------------
              WIRELESS COMMUNICATIONS -- 0.3%
      40,000  United States
               Cellular Corp.+ ............   1,880,524      2,783,600
                                           ------------   ------------
              TOTAL COMMON STOCKS ......... 517,020,813    897,786,200
                                           ------------   ------------
              WARRANTS -- 0.0%
              ENERGY AND UTILITIES -- 0.0%
      17,405  Mirant Corp., Ser. A,
                expire 01/03/11+ ..........      35,380        228,006
                                           ------------   ------------
              TOTAL
                INVESTMENTS -- 101.1% .....$517,056,193    898,014,206
                                           ============
              OTHER ASSETS AND LIABILITIES
               (NET) -- (1.1)% ..........................   (9,475,387)
                                                          ------------
              NET ASSETS -- 100.0% ...................... $888,538,819
                                                          ============
- ----------------
 (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 the valuation of comparable
     securities and other factors on a regular basis. At December 31, 2006, the
     market value of the fair valued security amounted to $184,030 or 0.02% 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, 2006
================================================================================


ASSETS:
  Investments, at value (cost $517,056,193) ...............   $ 898,014,206
  Receivable for investments sold .........................       3,446,836
  Dividends and interest receivable .......................         560,380
  Receivable for Fund shares sold .........................         196,952
  Prepaid expense .........................................          31,382
                                                              -------------
  TOTAL ASSETS ............................................     902,249,756
                                                              -------------
LIABILITIES:
  Payable to custodian ....................................      10,898,615
  Payable for Fund shares redeemed ........................       1,367,022
  Payable for investment advisory fees ....................         760,254
  Payable for distribution fees ...........................         207,990
  Payable for accounting fees .............................           7,501
  Other accrued expenses ..................................         469,555
                                                              -------------
  TOTAL LIABILITIES .......................................      13,710,937
                                                              -------------
  NET ASSETS applicable to 50,579,514
    shares outstanding ....................................   $ 888,538,819
                                                              =============
NET ASSETS CONSIST OF:
  Paid-in capital, each class at $0.001 par value .........   $ 514,136,836
  Accumulated net investment income .......................             461
  Accumulated distributions in excess of net
    realized gain on investments and foreign
    currency transactions .................................      (6,556,713)
  Net unrealized appreciation on investments ..............     380,958,013
  Net unrealized appreciation on foreign
    currency translations .................................             222
                                                              -------------
  NET ASSETS ..............................................   $ 888,538,819
                                                              =============
SHARES OF CAPITAL STOCK:
  CLASS A:
  Net Asset Value and redemption price per share
    ($860,788,559 / 48,894,274 shares outstanding;
    100,000,000 shares authorized) ........................          $17.61
                                                                     ======
  Maximum offering price per share
    (NAV / .945, based on maximum sales
    charge of 5.50% of the offering price) ................          $18.63
                                                                     ======
  CLASS B:
  Net Asset Value and offering price per share
    ($13,045,873 / 792,411 shares outstanding;
    100,000,000 shares authorized) ........................          $16.46(a)
                                                                     ======
  CLASS C:
  Net Asset Value and offering price per share
    ($14,704,387 / 892,829 shares outstanding;
    50,000,000 shares authorized) .........................          $16.47(a)
                                                                     ======


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


STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2006
================================================================================

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $166,246) ............       $  13,767,747
  Interest ................................................             959,993
                                                                  -------------
  TOTAL INVESTMENT INCOME .................................          14,727,740
                                                                  -------------
EXPENSES:
  Investment advisory fees ................................           9,484,566
  Distribution fees - Class A .............................           2,297,197
  Distribution fees - Class B .............................             159,088
  Distribution fees - Class C .............................             136,826
  Shareholder services fees ...............................             807,026
  Shareholder communications expenses .....................             180,762
  Custodian fees ..........................................             119,431
  Legal and audit fees ....................................              70,487
  Directors' fees .........................................              68,000
  Interest expense ........................................              64,907
  Accounting fees .........................................              45,000
  Registration expenses ...................................              40,609
  Miscellaneous expenses ..................................             109,430
                                                                  -------------
  TOTAL EXPENSES ..........................................          13,583,329
  Less: Custodian fee credits .............................             (21,034)
                                                                  -------------
  NET EXPENSES ............................................          13,562,295
                                                                  -------------
  NET INVESTMENT INCOME ...................................           1,165,445
                                                                  -------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments ........................         180,280,158
  Net realized gain on foreign
    currency transactions .................................              12,442
                                                                  -------------
  Net realized gain on investments and
    foreign currency transactions .........................         180,292,600
                                                                  -------------
  Net change in unrealized appreciation/
    depreciation on investments ...........................           4,923,475
  Net change in unrealized appreciation/
    depreciation on foreign currency
    translations ..........................................                 322
                                                                  -------------
  Net change in unrealized appreciation/
    depreciation on investments and
    foreign currency translations .........................           4,923,797
                                                                  -------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS AND FOREIGN CURRENCY ......................         185,216,397
                                                                  -------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .......................................       $ 186,381,842
                                                                  =============

                 See accompanying notes to financial statements.

                                       8


                           THE GABELLI VALUE FUND INC.

STATEMENT OF CHANGES IN NET ASSETS
================================================================================


                                                                               YEAR ENDED            YEAR ENDED
                                                                            DECEMBER 31, 2006     DECEMBER 31, 2005
                                                                            -----------------     -----------------
                                                                                             
OPERATIONS:
  Net investment income ...............................................      $     1,165,445       $       744,617
  Net realized gain on investments and foreign currency transactions ..          180,292,600            77,766,169
  Net change in unrealized appreciation/depreciation on investments and
    foreign currency translations .....................................            4,923,797           (82,512,239)
                                                                             ---------------       ---------------
  NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS .....          186,381,842            (4,001,453)
                                                                             ---------------       ---------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class A ...........................................................           (1,177,420)             (666,736)
    Class B ...........................................................                   (6)                   --
                                                                             ---------------       ---------------
                                                                                  (1,177,426)             (666,736)
                                                                             ---------------       ---------------
  Net realized gains on investments and foreign currency transactions
    Class A ...........................................................         (175,292,657)          (73,800,544)
    Class B ...........................................................           (2,830,343)           (1,289,884)
    Class C ...........................................................           (3,171,930)           (1,025,214)
                                                                             ---------------       ---------------
                                                                                (181,294,930)          (76,115,642)
                                                                             ---------------       ---------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS .................................         (182,472,356)          (76,782,378)
                                                                             ---------------       ---------------
CAPITAL SHARE TRANSACTIONS
    Class A ...........................................................         (206,787,976)         (120,095,977)
    Class B ...........................................................           (4,770,251)           (1,087,763)
    Class C ...........................................................            1,241,683            (1,199,523)
                                                                             ---------------       ---------------
  NET DECREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS ..........         (210,316,544)         (122,383,263)
                                                                             ---------------       ---------------
  REDEMPTION FEES .....................................................                1,667                52,322
                                                                             ---------------       ---------------
  NET DECREASE IN NET ASSETS ..........................................         (206,405,391)         (203,114,772)
NET ASSETS:
  Beginning of period .................................................        1,094,944,210         1,298,058,982
                                                                             ---------------       ---------------
  End of period (including undistributed net
    investment income of $461 and $0, respectively) ...................      $   888,538,819       $ 1,094,944,210
                                                                             ===============       ===============



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 United States ("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 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

                                       9


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


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 a foreign market are generally valued
at the preceding  closing values of such securities on the relevant market,  but
may be fair valued  pursuant to  procedures  established  by the Board if market
conditions change  significantly after the close of the foreign market but prior
to the  close of  business  on the day the  securities  are being  valued.  Debt
instruments  with  remaining  maturities  of 60 days or less that are not credit
impaired 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 fair valued 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 average of the latest 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
fair  valued as  determined  by 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.

In September 2006, the Financial  Accounting Standards Board (the "FASB") issued
Statement  of  Financial   Accounting   Standards   ("SFAS")   157,  Fair  Value
Measurements,  which  clarifies  the  definition  of  fair  value  and  requires
companies  to expand  their  disclosure  about the use of fair  value to measure
assets and  liabilities  in interim  and annual  periods  subsequent  to initial
recognition.  Adoption of SFAS 157  requires  the use of the price that would be
received  to sell  an  asset  or paid to  transfer  a  liability  in an  orderly
transaction  between market  participants at the  measurement  date. SFAS 157 is
effective  for  financial  statements  issued for fiscal years  beginning  after
November 15, 2007, and interim  periods within those fiscal years. At this time,
management is in the process of reviewing the  requirements  of SFAS 157 against
its current valuation policies to determine future applicability.

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. At December
31, 2006, there were no open repurchase agreements.

                                       10


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


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 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  fluctuations  in the
value    of    the    contract,     which    are    included    in    unrealized
appreciation/depreciation   on  investments  and  futures  contracts.  The  Fund
recognizes a realized gain or loss when the contract is closed.

There are several  risks in  connection  with the use of futures  contracts as a
hedging  instrument.   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.  At December 31, 2006,  there were no
open futures contracts.

SECURITIES SOLD SHORT.  The Fund may enter into short sale  transactions.  Short
selling involves selling  securities that may or may not be owned and, at times,
borrowing the same securities for delivery to the purchaser,  with an obligation
to replace such borrowed  securities at a later date. The proceeds received from
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 an 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 and  interest  expense is  recorded on the
accrual  basis.  The Fund did not hold any short  positions  as of December  31,
2006.

FOREIGN CURRENCY TRANSLATIONS.  The books and records of the Fund are maintained
in  U.S.  dollars.  Foreign  currencies,   investments,  and  other  assets  and
liabilities  are translated  into U.S.  dollars at the current  exchange  rates.
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 that 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 purchase 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.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments,  or currency  repatriation,  a portion of which may be recoverable.
The Fund will accrue such taxes and  recoveries  as  applicable,  based upon its
current interpretation of tax rules and regulations that exist in the markets in
which it invests.

                                       11


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


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 on the accrual
basis.  Premiums  and  discounts  on debt  securities  are  amortized  using the
effective  yield  to  maturity  method.  Dividend  income  is  recorded  on  the
ex-dividend date except for certain  dividends which are recorded as soon as the
Fund is informed of the dividend.

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 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  the net asset value ("NAV") 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 borne solely by the class incurring the expense.

CUSTODIAN FEE CREDITS AND INTEREST EXPENSE. When cash balances are maintained in
the  custody  account,  the Fund  receives  credits  which  are  used to  offset
custodian  fees.  The gross  expenses  paid under the  custody  arrangement  are
included in custodian fees in the Statement of Operations with the corresponding
expense offset, if any, shown as "custodian fee credits". When cash balances are
overdrawn,  the Fund is  charged  an  overdraft  fee equal to 110% of the 90 day
Treasury bill rate. This amount, if any, would be shown as "interest expense" in
the Statement of Operations.

DISTRIBUTIONS TO SHAREHOLDERS. Distributions to shareholders are recorded on the
ex-dividend date.  Distributions to shareholders are based on income and 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  and  foreign
currency  transactions  held by the  Fund,  timing  differences,  and  differing
characterizations  of  distributions  made by the Fund.  Distributions  from net
investment  income include net realized gains on foreign currency  transactions.
These book/tax  differences are either temporary or permanent in nature.  To the
extent these differences are permanent,  adjustments are made to the appropriate
capital   accounts   in  the   period   when  the   differences   arise.   These
reclassifications  have no impact on the NAV of the Fund.  For the  fiscal  year
ended December 31, 2006, reclassifications were made to increase accumulated net
investment income by $13,331 and decrease accumulated distributions in excess of
net realized gain on investments and foreign currency transactions by $13,331.

The tax character of  distributions  paid during the fiscal years ended December
31, 2006 and December 31, 2005 was as follows:

                                          YEAR ENDED          YEAR ENDED
                                       DECEMBER 31, 2006   DECEMBER 31, 2005
                                       -----------------   -----------------
    DISTRIBUTIONS PAID FROM:
    Ordinary income
     (inclusive of short-term
      capital gains) .................... $  1,874,083       $ 1,290,094
    Net long-term capital gains .........  180,598,273        75,492,284
                                          ------------       -----------
    Total distributions paid ............ $182,472,356       $76,782,378
                                          ============       ===========

                                       12


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

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 policy of the Fund 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.

At December 31, 2006, the difference between book basis and tax basis unrealized
appreciation  was  primarily  due to  deferral of losses from wash sales for tax
purposes.

As of December 31, 2006, the components of  accumulated  earnings/(losses)  on a
tax basis were as follows:

          Undistributed ordinary income
            (inclusive of short-term capital gains) ........... $      7,432
          Undistributed long-term capital gains ...............      116,177
          Net unrealized appreciation on
            investments and
            foreign currency ..................................  374,278,374
                                                                ------------
          Total accumulated gain .............................. $374,401,983
                                                                ============

The following  summarizes the tax cost of investments and the related unrealized
appreciation/(depreciation) at December 31, 2006:

                                        GROSS          GROSS
                                     UNREALIZED     UNREALIZED    NET UNREALIZED
                          COST      APPRECIATION   DEPRECIATION    APPRECIATION
                          ----      ------------   ------------   --------------
   Investments ..... $523,736,054   $395,487,058   $(21,208,906)   $374,278,152

In July 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in  Income  Taxes,   an   Interpretation   of  FASB  Statement  No.  109"  ("the
Interpretation").  The  Interpretation  establishes for all entities,  including
pass-through  entities  such as the Fund,  a  minimum  threshold  for  financial
statement  recognition  of the benefit of positions  taken in filing tax returns
(including  whether  an entity is  taxable in a  particular  jurisdiction),  and
requires certain expanded tax disclosures.  The Interpretation is required to be
implemented  for a calendar  year  open-end fund no later than its June 29, 2007
NAV, and is to be applied to all open tax years as of the date of effectiveness.
Management has begun to evaluate the  application of the  Interpretation  to the
Fund, and is not in a position at this time to estimate the  significance of its
impact, if any, on the Fund's financial statements.

3. INVESTMENT  ADVISORY AGREEMENT AND OTHER  TRANSACTIONS.  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 its 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  Officers  and  Directors  of the Fund  who are  affiliated
persons of the Adviser.

The Fund pays each Director that is not considered to be an affiliated person an
annual retainer of $10,000 plus $1,000 for each Board meeting  attended and they
are reimbursed for any out of pocket  expenses  incurred in attending  meetings.
All Board committee  members receive $1,000 per meeting and the chairman of each
committee  also  receives  $2,500  per  year.  Directors  who are  directors  or
employees of the Adviser or an affiliated  company  receive no  compensation  or
expense reimbursement from the Fund.

                                       13


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


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 fiscal year ended  December  31,  2006,  other than  short-term  securities,
aggregated $156,176,282 and $432,746,065, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the fiscal year ended December 31, 2006,
the  Fund  paid  brokerage   commissions  of  $501,264  to  Gabelli  &  Company.
Additionally, Gabelli & Company informed the Fund that it received $190,542 from
investors  representing  commissions  (sales charges and  underwriting  fees) on
sales and redemptions of Fund shares.

The cost of calculating  the Fund's NAV per share is a Fund expense  pursuant to
the Advisory Agreement between the Fund and the Adviser.  During the fiscal year
ended  December  31,  2006,  the Fund paid or accrued  $45,000 to the Adviser in
connection with the cost of computing the Fund's NAV.

7. CAPITAL STOCK TRANSACTIONS. The Fund currently 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  approximately eight years
after  the  original  purchase.  The  applicable  CDSC is equal  to a  declining
percentage  of the  lesser  of the NAV per  share  at the  date of the  original
purchase or at the date of redemption, based on the length of time held. Class C
Shares are subject to a 1.00% CDSC for one year after  purchase.  Class B Shares
are available only through exchange of Class B Shares of other funds distributed
by Gabelli & Company.  The Board has approved Class I Shares which have not been
offered publicly.

The Fund  imposes a redemption  fee of 2.00% on Class A Shares,  Class B Shares,
and Class C Shares that are  redeemed or  exchanged on or before the seventh day
after  the date of a  purchase.  (Prior  to June 15,  2005,  the Fund  imposed a
redemption  fee on shares  that were  redeemed  or  exchanged  on or before  the
sixtieth day after the date of a purchase.)  The redemption fee is deducted from
the proceeds otherwise payable to the redeeming  shareholders and is retained by
the Fund. The redemption fees retained by the Fund during the fiscal years ended
December  31,  2006 and  December  31,  2005  amounted  to $1,667  and  $52,322,
respectively.

The redemption fee does 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 to implement such systems.


                                       14


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, 2006                DECEMBER 31, 2005
                                                      ---------------------------      ----------------------------
                                                        SHARES          AMOUNT           SHARES           AMOUNT
                                                      -----------   -------------      -----------    -------------
                                                                 CLASS A                          CLASS A
                                                      ---------------------------      ----------------------------
                                                                                          
Shares sold .........................................   2,603,599   $  50,582,707        3,107,146    $  59,989,477
Shares issued upon reinvestment of distributions ....   9,303,834     164,770,939        3,721,831       67,513,966
Shares redeemed ..................................... (21,715,392)   (422,141,622)     (12,826,666)    (247,599,420)
                                                      -----------   -------------      -----------    -------------
  Net decrease ......................................  (9,807,959)  $(206,787,976)      (5,997,689)   $(120,095,977)
                                                      ===========   =============      ===========    =============
                                                                CLASS B                           CLASS B
                                                      ---------------------------      ----------------------------
Shares sold .........................................       7,500   $     131,453           20,985    $     381,787
Shares issued upon reinvestment of distributions ....     148,543       2,459,882           60,316        1,043,462
Shares redeemed .....................................    (394,141)     (7,361,586)        (134,928)      (2,513,012)
                                                      -----------   -------------      -----------    -------------
  Net decrease ......................................    (238,098)  $  (4,770,251)         (53,627)   $  (1,087,763)
                                                      ===========   =============      ===========    =============
                                                                CLASS C                           CLASS C
                                                      ---------------------------      ----------------------------
Shares sold .........................................     140,139   $   2,542,951          119,549    $   2,220,629
Shares issued upon reinvestment of distributions ....     128,599       2,130,888           41,465          717,762
Shares redeemed .....................................    (185,965)     (3,432,156)        (223,193)      (4,137,914)
                                                      -----------   -------------      -----------    -------------
  Net increase (decrease) ...........................      82,773   $   1,241,683          (62,179)   $  (1,199,523)
                                                      ===========   =============      ===========    =============


8.  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.

9. OTHER MATTERS.  The Adviser  and/or  affiliates  received  subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund share  trading  practices  involving  certain  funds  managed by the
Adviser.  GAMCO  Investors,   Inc.  ("GAMCO"),  the  Adviser's  parent  company,
responded to these  requests for documents and  testimony.  In June 2006,  GAMCO
began discussions with the SEC regarding a possible resolution of their inquiry.
In February  2007,  the Adviser made an offer of  settlement to the staff of the
SEC for  communication  to the Commission for its  consideration to resolve this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  On a
separate matter, in September 2005, the Adviser was informed by the staff of the
SEC that the staff may recommend to the Commission that an administrative remedy
and a monetary penalty be sought from the Adviser in connection with the actions
of two of seven  closed-end  funds  managed by the  Adviser  relating to Section
19(a)  and Rule  19a-1 of the 1940  Act.  These  provisions  require  registered
investment  companies  to provide  written  statements  to  shareholders  when a
dividend is made from a source other than net investment  income.  While the two
closed-end funds sent annual statements and provided other materials  containing
this information, the funds did not send written statements to shareholders with
each  distribution in 2002 and 2003. The Adviser  believes that all of the funds
are now in  compliance.  The Adviser  believes  that these matters would have no
effect on the Fund or any material  adverse effect on the Adviser or its ability
to manage the Fund.


                                      15


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
December 31   of Period   Income/(Loss)(a)   Investments    Operations       Income   Investments  Distributions
- -----------   ---------   ---------------- --------------   ----------      --------- -----------  -------------
                                                                                 
CLASS A
   2006        $18.11         $ 0.03           $ 3.92         $ 3.95         $(0.03)    $(4.42)       $(4.45)
   2005         19.49           0.02            (0.05)         (0.03)         (0.01)     (1.34)        (1.35)
   2004         17.97          (0.02)            2.31           2.29             --      (0.77)        (0.77)
   2003         13.81          (0.05)            4.45           4.40             --      (0.24)        (0.24)
   2002         16.43          (0.04)           (2.58)         (2.62)            --         --            --
CLASS B
   2006        $17.28         $(0.10)          $ 3.70         $ 3.60             --     $(4.42)       $(4.42)
   2005         18.79          (0.12)           (0.05)         (0.17)            --      (1.34)        (1.34)
   2004         17.47          (0.15)            2.24           2.09             --      (0.77)        (0.77)
   2003         13.53          (0.17)            4.35           4.18             --      (0.24)        (0.24)
   2002         16.23          (0.14)           (2.56)         (2.70)            --       --             --
CLASS C
   2006        $17.29         $(0.11)          $ 3.71         $ 3.60             --     $(4.42)       $(4.42)
   2005         18.80          (0.12)           (0.05)         (0.17)            --      (1.34)        (1.34)
   2004         17.49          (0.15)            2.23           2.08             --      (0.77)        (0.77)
   2003         13.54          (0.17)            4.36           4.19             --      (0.24)        (0.24)
   2002         16.24          (0.14)           (2.56)         (2.70)            --         --            --



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

                           Net Asset            Net Assets     Net
  Period                     Value,               End of    Investment                Portfolio
   Ended        Redemption   End of     Total     Period      Income/     Operating    Turnover
December 31       Fees(a)    Period    Return+  (in 000's)    (Loss)     Expenses (b)    Rate
- -----------     ----------   ------    -------  ----------   ---------   ------------   -------
                                                                     
CLASS A
   2006           $0.00(c)  $17.61      21.7%   $  860,789     0.14%        1.41%(d)      17%
   2005            0.00(c)   18.11      (0.2)    1,063,137     0.08         1.40           3
   2004            0.00(c)   19.49      12.8     1,261,293    (0.11)        1.39          12
   2003              --      17.97      31.9     1,255,668    (0.35)        1.44(e)        8
   2002              --      13.81     (16.0)    1,024,452    (0.28)        1.40          16
CLASS B
   2006           $0.00(c)  $16.46      20.8%   $   13,046    (0.53)%       2.16%(d)      17%
   2005            0.00(c)   17.28      (0.9)       17,804    (0.67)        2.15           3
   2004            0.00(c)   18.79      12.0        20,366    (0.86)        2.14          12
   2003              --      17.47      30.9        18,059    (1.10)        2.19(e)        8
   2002              --      13.53     (16.6)       10,493    (1.01)        2.16          16
CLASS C
   2006           $0.00(c)  $16.47      20.7%   $   14,704    (0.58)%       2.16%(d)      17%
   2005            0.00(c)   17.29      (0.9)       14,003    (0.67)        2.15           3
   2004            0.00(c)   18.80      11.9        16,400    (0.85)        2.14          12
   2003              --      17.49      30.9        14,973    (1.10)        2.19(e)        8
   2002              --      13.54     (16.6)        8,078    (1.01)        2.16          16

- ---------------
  + 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  distributions  and does not reflect  applicable
    sales charges.
(a) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) The ratios do not include a reduction of expenses for custodian fee  credits
    on cash balances  maintained with the custodian.  For the fiscal years ended
    December 31, 2002,  2003,  and 2006, the effect of the custodian fee credits
    were minimal.  For the fiscal years ended December 31, 2004 and 2005,  there
    were no custodian fee credits.
(c) Amount represents less than $0.005 per share.
(d) The Fund incurred interest expense during the fiscal year ended December 31,
    2006.  If interest  expense had not been  incurred,  the ratios of operating
    expenses to average net assets would have been 1.40% (Class A), 2.15% (Class
    B), and 2.15% (Class C), respectively.
(e) The Fund incurred  dividend  expense on  securities  sold short for the year
    ended  December 31, 2003.  If 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.

                 See accompanying notes to financial statements.

                                       16


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.
(hereafter  referred to as the "Fund") at December 31, 2006,  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 periods  presented,  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, 2006 by  correspondence  with the
custodian and brokers, provide a reasonable basis for our opinion.


PricewaterhouseCoopers LLP
New York, New York
February 28, 2007

                                       17


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 Fund's  Directors and is available,
without  charge,  upon  request,  by calling  800-GABELLI  (800-422-3554)  or by
writing  to The  Gabelli  Value  Fund Inc.  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 and Chief Executive          Director of Morgan
Director and                                      Officer of GAMCO Investors, Inc. and Chief         Group Holdings, Inc.
Chief Investment Officer                          Investment Officer - Value Portfolios of           (transportation services);
Age: 64                                           of Gabelli Funds, LLC and GAMCO Asset              Chairman of the Board of
                                                  Management Inc.; Director/Trustee or               Lynch Interactive
                                                  Chief Investment Officer of other registered       Corporation (multimedia
                                                  investment companies in the Gabelli Funds          and communication
                                                  complex; Chairman and Chief Executive              services company)
                                                  Officer of GGCP, Inc.
INDEPENDENT DIRECTORS 5:
- -----------------------
ANTHONY J. COLAVITA    Since 1989        34       Partner in the law firm of                                   --
Director                                          Anthony J. Colavita, P.C.
Age: 71

ROBERT J. MORRISSEY    Since 1989         6       Partner in the law firm of Morrissey,                        --
Director                                          Hawkins & Lynch
Age: 67

ANTHONY R. PUSTORINO   Since 1989        14       Certified Public Accountant; Professor             Director of The LGL
Director                                          Emeritus, Pace University                          Group, Inc. (diversified
Age: 81                                                                                              manufacturing)

WERNER J. ROEDER, MD   Since 2001        23       Medical Director of Lawrence Hospital and                    --
Director                                          practicing private physician
Age: 66


- --------------------------------------------------------------------------------
                   2006 TAX NOTICE TO SHAREHOLDERS (Unaudited)

For the fiscal year ended December 31, 2006, the Fund paid to  shareholders,  on
December 27, 2006,  ordinary income dividends  (inclusive of short-term  capital
gains)  totaling  $0.0467,  $0.0170,  and $0.0170 and a long-term  capital  gain
distribution,  designated as a capital gain dividend totaling $4.4070,  $4.4070,
and $4.4070 per share for Class A, Class B, and Class C, respectively.  The Fund
designates a maximum of  $180,598,273  of long-term  capital gains as  a capital
gain  dividend for tax  purposes.  For the fiscal year ended  December 31, 2006,
100%  of the  ordinary  income  dividend  qualifies  for the  dividend  received
deduction   available  to   corporations   and  100%  of  the  ordinary   income
distributions was qualified dividend income.
- --------------------------------------------------------------------------------

                                       18


THE GABELLI VALUE FUND INC.
ADDITIONAL FUND INFORMATION (CONTINUED) (UNAUDITED)
================================================================================



                         TERM OF
NAME, POSITION(S)      OFFICE AND
   ADDRESS 1            LENGTH OF                              PRINCIPAL OCCUPATION(S)
    AND AGE           TIME SERVED 2                            DURING PAST FIVE YEARS
- ----------------      -------------                            -----------------------
                                          
OFFICERS:
- --------
BRUCE N. ALPERT        Since 2003               Executive Vice President and Chief Operating Officer of Gabelli Funds, LLC
President                                       since 1988 and an officer of all of the registered investment companies in
Age: 55                                         the Gabelli Funds complex. Director and President of Gabelli Advisers, Inc.
                                                since 1998

JAMES E. MCKEE         Since 1995               Vice President, General Counsel and Secretary of GAMCO Investors, Inc.
Secretary                                       since 1999 and GAMCO Asset Management Inc. since 1993; Secretary of
Age: 43                                         all of the registered investment companies in the Gabelli Funds complex

AGNES MULLADY          Since 2006               Treasurer of all of the registered investment companies in the Gabelli Funds
Treasurer                                       complex; Senior Vice President of U.S. Trust Company, N.A. and Treasurer
Age: 48                                         and Chief Financial Officer of Excelsior Funds from 2004 through 2005;
                                                Chief Financial Officer of AMIC Distribution Partners from 2002 through 2004;
                                                Controller of Reserve Management Corporation and Reserve Partners, Inc. and
                                                Treasurer of Reserve Funds from 2000 through 2002

PETER D. GOLDSTEIN     Since 2004               Director of Regulatory Affairs at GAMCO Investors, Inc. since 2004;
Chief Compliance Officer                        Chief Compliance Officer of all of the registered investment companies
Age: 53                                         in the Gabelli Funds complex; Vice President of Goldman Sachs Asset
                                                Management from 2000 through 2004



- ---------------------
 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 1940 Act.  Mr.  Gabelli is
   considered an "interested person"  because of  his 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, as amended (i.e.  public
   companies) or other investment companies registered under the 1940 Act.
 5 Directors  who  are  not  interested  persons  are  considered  "Independent"
   Directors.

                                       19


                           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 per share available daily by calling
                           800-GABELLI after 6:00 P.M.


                               BOARD OF DIRECTORS

Mario J. Gabelli, CFA                              Anthony R. Pustorino
CHAIRMAN AND CHIEF                                 CERTIFIED PUBLIC ACCOUNTANT,
EXECUTIVE OFFICER                                  PROFESSOR EMERITUS
GAMCO INVESTORS, INC.                              PACE UNIVERSITY

Anthony J. Colavita                                Werner J. Roeder, MD
ATTORNEY-AT-LAW                                    MEDICAL DIRECTOR
ANTHONY J. COLAVITA, P.C.                          LAWRENCE HOSPITAL


Robert J. Morrissey
ATTORNEY-AT-LAW
MORRISSEY, HAWKINS & LYNCH


                                    OFFICERS

Bruce N. Alpert                                    James E. McKee
PRESIDENT                                          SECRETARY

Agnes Mullady                                      Peter D. Goldstein
TREASURER                                          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.
- --------------------------------------------------------------------------------

GAB409Q406SR


                                                         [GRAPHIC OMITTED]  E  P
                                                         Gabelli Triangle   P  M
                                                            MANAGEMENT      S  V
                                                            CASH FLOW
                                                             RESEARCH


                           THE
                           GABELLI
                           VALUE
                           FUND
                           INC.
                                                                   ANNUAL REPORT
                                                               DECEMBER 31, 2006




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
         $47,858 for 2005 and $48,200 for 2006.

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 for 2005 and $0 for 2006.


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 $2,880 for 2005 and $3,100
         for 2006.  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
         for 2005 and $0 for 2006.

  (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
         registered  public  accounting  firm to the  registrant  and  (ii)  all
         permissible  non-audit  services  to be  provided  by  the  independent
         registered public  accounting firm 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  registered public  accounting  firm's  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
         permissible non-audit services were not recognized by the registrant at
         the time of the  engagement  to be  non-audit  services;  and (ii) 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)  Not applicable

                           (c)  100%

                           (d)  Not applicable

     (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 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 for 2005 and $0 for 2006.

     (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  407(c)(2)(iv)  of Regulation S-K (17 CFR
229.407) (as required by Item  22(b)(15) 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, or any amendment  thereto,  that is the subject of
              disclosure required by Item 2 is attached hereto.

     (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              03/01/2007
    ----------------------------------------------------------------------------


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


Date              03/01/2007
    ----------------------------------------------------------------------------


By (Signature and Title)*  /s/ Agnes Mullady
                         -------------------------------------------------------
                           Agnes Mullady,
                           Principal Financial Officer & Treasurer


Date              03/01/2007
    ----------------------------------------------------------------------------



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