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: June 30, 2005
                                               -------------

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

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


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                           THE GABELLI VALUE FUND INC.

                               SEMI-ANNUAL REPORT
                                  JUNE 30, 2005


TO OUR SHAREHOLDERS,
      During the second  quarter of 2005,  The Gabelli  Value Fund (the  "Fund")
rose 2.0%,  while the Standard & Poor's  ("S&P") 500 Index rose 1.4% and the Dow
Jones Industrials Average declined 1.6%. For the six month period ended June 30,
2005,  the Fund was down 0.2%  versus  declines of 0.8% and 3.5% for the S&P 500
Index and the Dow Jones Industrial Average, respectively.
      Enclosed are the financial  statements and the investment  portfolio as of
June 30, 2005.

COMPARATIVE RESULTS


- ---------------------------------------------------------------------------------------------------------------------
                                                AVERAGE ANNUAL RETURNS THROUGH JUNE 30, 2005 (A)
                                                                                                              Since
                                              Year to                                                       Inception
                                   Quarter     Date     1 Year     3 Year    5 Year     10 Year   15 Year   (9/29/89)
- ---------------------------------------------------------------------------------------------------------------------
                                                                                     
  GABELLI VALUE FUND CLASS A ....  1.99%     (0.15)%     9.91%     12.43%     4.54%     13.26%     13.55%    12.93%
                                  (3.62)(B)  (5.63)(B)   3.87(B)   10.33(B)   3.36(B)   12.62(B)   13.13(B)  12.52(B)

  S&P 500 Index .................  1.37      (0.81)      6.32       8.28     (2.37)      9.94      10.64     10.46
  Dow Jones Industrial Average .. (1.62)     (3.50)      0.83       5.99      1.76      10.65      11.42     11.52
  Nasdaq Composite Index ........  2.89      (5.45)      0.45      12.02    (12.31)      8.22      10.46      9.78

  Class B .......................  1.80      (0.59)      9.04      11.57      3.75      12.80      13.24     12.63
                                  (3.20)(c)  (5.56)(c)   4.04(c)   10.76(c)   3.40(c)   12.80(c)   13.24(c)  12.63(c)

  Class C .......................  1.74      (0.59)      9.03      11.56      3.75      12.83      13.26     12.65
                                   0.74(c)   (1.58)(c)   8.03(c)   11.56(c)   3.75(c)   12.83(c)   13.26(c)  12.65(c)


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

- --------------------------------------------------------------------------------
 We have  separated  the  portfolio  manager's  commentary  from the  financial
 statements and investment  portfolio due to corporate  governance  regulations
 stipulated by the Sarbanes-Oxley Act of 2002. We have done this to ensure that
 the  content  of the  portfolio  manager's  commentary  is  unrestricted.  The
 financial statements and investment portfolio are mailed separately.  Both the
 commentary   and  the  financial   statements,   including  the  portfolio  of
 investments, will be available on our website at www.gabelli.com/funds.
- --------------------------------------------------------------------------------


THE GABELLI VALUE FUND INC.
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from January 1, 2005 through June 30, 2005
                                                                   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 six months ended June 30, 2005.

                    Beginning       Ending      Annualized      Expenses
                  Account Value  Account Value    Expense     Paid During
                    01/01/05        06/30/05       Ratio         Period*
- --------------------------------------------------------------------------------
GABELLI VALUE FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class A            $1,000.00      $  998.50        1.40%         $ 6.94
Class B            $1,000.00      $  994.10        2.15%         $10.63
Class C            $1,000.00      $  994.10        2.15%         $10.63

HYPOTHETICAL 5% RETURN
Class A            $1,000.00      $1,017.85        1.40%         $ 7.00
Class B            $1,000.00      $1,014.13        2.15%         $10.74
Class C            $1,000.00      $1,014.13        2.15%         $10.74

* 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.

                                        2


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The  following  table  presents  portfolio  holdings  as a percent  of total net
assets.



THE GABELLI VALUE FUND INC.


Entertainment .................................. 16.6%
Publishing ..................................... 12.2%
Cable and Satellite ............................ 10.1%
Telecommunications .............................  7.1%
Food and Beverage ..............................  5.7%
Hotels and Gaming ..............................  5.6%
Diversified Industrial .........................  4.8%
Retail .........................................  3.6%
Automotive: Parts and Accessories ..............  3.1%
Financial Services .............................  2.8%
Consumer Products ..............................  2.6%
Metals and Mining ..............................  2.5%
Broadcasting ...................................  2.4%
Equipment and Supplies .........................  2.4%
Communications Equipment .......................  2.3%
Electronics ....................................  2.2%
Environmental Services .........................  2.2%
Energy and Utilities ...........................  1.9%
Agriculture ....................................  1.6%
Aviation: Parts and Services ...................  1.5%
Specialty Chemicals ............................  1.3%
Repurchase Agreements ..........................  1.1%
Business Services ..............................  1.0%
Consumer Services ..............................  0.9%
Machinery ......................................  0.6%
Manufactured Housing ...........................  0.5%
Health Care ....................................  0.4%
Real Estate ....................................  0.3%
Wireless Communications ........................  0.2%
Computer Software and Services .................  0.1%
Other Assets and Liabilities - Net .............  0.4%
                                                ------
                                                100.0%
                                                ======


THE FUND FILES A COMPLETE  SCHEDULE OF PORTFOLIO  HOLDINGS  WITH THE SEC FOR THE
FIRST AND THIRD  QUARTERS OF EACH FISCAL YEAR ON FORM N-Q, THE LAST OF WHICH WAS
FILED FOR THE  QUARTER  ENDING  MARCH 31,  2005.  SHAREHOLDERS  MAY OBTAIN  THIS
INFORMATION   AT   WWW.GABELLI.COM   OR  BY  CALLING  THE  FUND  AT  800-GABELLI
(800-422-3554).  THE  FUND'S  FORM N-Q IS  AVAILABLE  ON THE  SEC'S  WEBSITE  AT
WWW.SEC.GOV  AND MAY ALSO BE  REVIEWED  AND  COPIED AT THE  COMMISSION'S  PUBLIC
REFERENCE  ROOM IN  WASHINGTON,  DC.  INFORMATION ON THE OPERATION OF THE PUBLIC
REFERENCE ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.



PROXY VOTING

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

                                        3


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

                                                        MARKET
     SHARES                               COST           VALUE
     ------                               ----          ------
              COMMON STOCKS -- 98.5%
              AEROSPACE -- 0.0%
       1,000  Lockheed Martin Corp. ..$     25,800  $       64,870
                                      ------------  --------------
              AGRICULTURE -- 1.6%
     890,000  Archer-Daniels-
                Midland Co. ..........  10,410,116      19,028,200
      25,000  Mosaic Co.+ ............     309,130         389,000
                                      ------------  --------------
                                        10,719,246      19,417,200
                                      ------------  --------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.1%
      38,000  China Yuchai
                International Ltd. ...     300,576         461,320
     930,000  Dana Corp. .............  15,170,614      13,959,300
     250,000  Genuine Parts Co. ......   6,600,695      10,272,500
     125,000  Modine Manufacturing
                Co. ..................   3,413,289       4,070,000
     280,000  Navistar International
                Corp.+ ...............   7,411,095       8,960,000
                                      ------------  --------------
                                        32,896,269      37,723,120
                                      ------------  --------------
              AVIATION: PARTS AND SERVICES -- 1.5%
      19,000  Curtiss-Wright Corp. ...     487,166       1,025,050
     335,000  Fairchild Corp.,
                Cl. A+ ...............   2,638,805         958,100
     450,000  GenCorp Inc.+ ..........   4,371,907       8,667,000
      74,000  Sequa Corp., Cl. A+ ....   2,715,433       4,896,580
      33,000  Sequa Corp., Cl. B+ ....   1,673,268       2,196,150
                                      ------------  --------------
                                        11,886,579      17,742,880
                                      ------------  --------------
              BROADCASTING -- 2.4%
     190,000  Gray Television Inc. ...   2,655,433       2,291,400
     705,000  Liberty Corp. ..........  30,557,682      25,951,050
      95,000  Young Broadcasting Inc.,
                Cl. A+ ...............   1,501,576         394,250
                                      ------------  --------------
                                        34,714,691      28,636,700
                                      ------------  --------------
              BUSINESS SERVICES -- 1.0%
     480,000  Cendant Corp. ..........   4,288,445      10,737,600
      12,000  ChoicePoint Inc.+ ......     415,751         480,600
      30,000  Nashua Corp.+ ..........     258,768         283,500
      15,000  UNOVA Inc.+ ............     351,409         399,450
                                      ------------  --------------
                                         5,314,373      11,901,150
                                      ------------  --------------
              CABLE AND SATELLITE -- 10.1%
     130,000  Adelphia Communications
                Corp., Cl. A+ ........      91,925          13,000
   2,550,000  Cablevision Systems Corp.,
                Cl.  A+ ..............  27,931,795      82,110,000
     350,000  DIRECTV  Group  Inc.+ ..   6,351,123       5,425,000
     130,000  EchoStar Communications
                Corp., Cl. A .........   4,029,640       3,919,500
     270,000  Liberty Global Inc.,
                Cl. A+ ...............   8,539,559      12,600,900
     535,000  Rogers Communications Inc.,
                Cl. B ................   5,845,613      17,590,800
                                      ------------  --------------
                                        52,789,655     121,659,200
                                      ------------  --------------

                                                        MARKET
     SHARES                               COST           VALUE
     ------                               ----          ------
              COMMUNICATIONS EQUIPMENT -- 2.3%
      69,500  Agere Systems Inc.+ ....$  1,575,737  $      834,000
     720,000  Corning Inc.+ ..........   6,199,592      11,966,400
     900,000  Lucent Technologies
                Inc.+ ................   4,012,416       2,619,000
     500,000  Motorola Inc. ..........   5,413,719       9,130,000
     885,000  Nortel Networks Corp.+ .   4,336,076       2,309,850
      40,000  Scientific-Atlanta Inc.      370,950       1,330,800
                                      ------------  --------------
                                        21,908,490      28,190,050
                                      ------------  --------------
              COMPUTER SOFTWARE AND SERVICES -- 0.1%
      35,000  Yahoo! Inc.+ ...........   1,261,137       1,212,750
                                      ------------  --------------
              CONSUMER PRODUCTS -- 2.6%
     103,500  Energizer Holdings
                Inc.+ ................   2,351,095       6,434,595
      93,000  Gallaher Group plc,
                ADR ..................   2,374,002       5,514,900
         500  Givaudan SA ............     135,440         290,870
     145,000  Hartmarx Corp.+ ........     726,269       1,460,150
      20,000  National Presto
                Industries Inc. ......     609,961         881,400
     190,000  Pactiv Corp.+ ..........   1,841,986       4,100,200
     800,000  Swedish Match AB .......   8,319,382       9,088,757
     120,000  Wolverine World
                Wide Inc. ............   1,135,070       2,881,200
                                      ------------  --------------
                                        17,493,205      30,652,072
                                      ------------  --------------
              CONSUMER SERVICES -- 0.9%
     230,000  IAC/InterActiveCorp+ ...   3,379,444       5,531,500
     260,000  Rollins Inc. ...........   1,923,437       5,210,400
                                      ------------  --------------
                                         5,302,881      10,741,900
                                      ------------  --------------
              DIVERSIFIED INDUSTRIAL -- 4.8%
      50,000  Ampco-Pittsburgh Corp. .     250,018         600,000
     337,000  Cooper Industries Ltd.,
                Cl. A ................  18,269,969      21,534,300
     300,000  Crane Co. ..............   7,946,332       7,890,000
      30,000  Griffon Corp.+ .........     668,566         666,000
      50,000  Harbor Global Co. Ltd.+      133,471         443,750
     440,000  Honeywell International
                Inc. .................  13,970,669      16,117,200
      80,000  ITT Industries Inc. ....   5,661,875       7,810,400
     242,000  Katy Industries Inc.+ ..   2,090,301         774,400
     115,000  Lamson & Sessions Co.+ .     811,387       1,359,300
                                      ------------  --------------
                                        49,802,588      57,195,350
                                      ------------  --------------
              ELECTRONICS -- 2.2%
     230,000  Texas Instruments Inc. .   5,889,627       6,456,100
      65,000  Thermo Electron Corp.+ .   1,249,065       1,746,550
     650,000  Thomas & Betts Corp.+ ..  13,021,825      18,356,000
       5,000  Tyco International Ltd.       58,995         146,000
                                      ------------  --------------
                                        20,219,512      26,704,650
                                      ------------  --------------

                 See accompanying notes to financial statements.

                                        4


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

                                                        MARKET
     SHARES                               COST           VALUE
     ------                               ----          ------
              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES -- 1.9%
      10,000  Allegheny Energy Inc.+ .$    123,486  $      252,200
     195,000  ConocoPhillips .........   5,417,216      11,210,550
      40,000  Kerr-McGee Corp. .......   1,969,210       3,052,400
     200,000  Mirant Corp.+ ..........      61,000         102,400
     220,000  Northeast Utilities ....   4,150,587       4,589,200
      76,000  Southwest Gas Corp. ....   1,511,118       1,938,760
      30,000  Unocal Corp. ...........   1,956,750       1,951,500
                                      ------------  --------------
                                        15,189,367      23,097,010
                                      ------------  --------------
              ENTERTAINMENT -- 16.6%
      60,000  Dover Motorsports Inc. .     309,314         360,000
     214,000  GC Companies Inc.+ (a) .     233,260         184,040
   1,520,000  Gemstar-TV Guide
                International Inc.+ ..   8,513,793       5,456,800
     142,000  Grupo Televisa SA,
                ADR ..................   4,775,147       8,816,780
   4,140,000  Liberty Media Corp.,
                Cl. A+ ...............  32,560,813      42,186,600
     400,000  The Walt Disney Co. ....   9,427,101      10,072,000
   1,380,000  Time Warner Inc.+ ......  20,550,416      23,059,800
   2,590,000  Viacom Inc., Cl. A .....  58,636,832      83,449,800
     800,000  Vivendi Universal
                SA, ADR ..............  14,729,992      25,064,000
                                      ------------  --------------
                                       149,736,668     198,649,820
                                      ------------  --------------
              ENVIRONMENTAL SERVICES -- 2.2%
     260,000  Republic Services Inc. .   4,733,105       9,362,600
     582,000  Waste Management Inc. ..  13,553,796      16,493,880
                                      ------------  --------------
                                        18,286,901      25,856,480
                                      ------------  --------------
              EQUIPMENT AND SUPPLIES -- 2.4%
     210,000  CIRCOR International
                Inc. .................   2,325,092       5,180,700
     310,000  Flowserve Corp.+ .......   4,940,899       9,380,600
     115,000  Gerber Scientific
                Inc.+ ................     803,697         800,400
     180,000  GrafTech International
                Ltd.+ ................   2,233,330         774,000
     360,000  Watts Water
                Technologies Inc.,
                Cl. A ................   4,629,146      12,056,400
                                      ------------  --------------
                                        14,932,164      28,192,100
                                      ------------  --------------
              FINANCIAL SERVICES -- 2.8%
     540,000  American Express Co. ...  20,206,156      28,744,200
      28,000  Deutsche Bank AG,
                ADR ..................   1,639,082       2,181,200
     100,000  Janus Capital
                Group Inc. ...........   1,445,984       1,504,000
     115,000  Phoenix Companies
                Inc. .................   1,283,908       1,368,500
                                      ------------  --------------
                                        24,575,130      33,797,900
                                      ------------  --------------

                                                        MARKET
     SHARES                               COST           VALUE
     ------                               ----          ------
              FOOD AND BEVERAGE -- 5.7%
     150,000  Corn Products
                International Inc. ...$  1,784,750  $    3,564,000
     110,000  Del Monte Foods Co.+ ...     841,806       1,184,700
     217,000  Diageo plc, ADR ........   8,314,676      12,868,100
     410,000  Flowers Foods Inc. .....   3,927,892      14,497,600
      94,922  Fomento Economico
                Mexicano SA
                de CV, ADR ...........   3,476,478       5,654,503
      40,000  General Mills Inc. .....   2,012,050       1,871,600
     240,000  Heinz (H.J.) Co. .......   8,470,388       8,500,800
       1,000  Hershey Co. ............      31,491          62,100
     120,000  Kerry Group plc, Cl. A .   1,362,796       2,995,861
     645,000  PepsiAmericas Inc. .....   8,739,572      16,550,700
      12,000  Wrigley (Wm.) Jr. Co. ..     712,666         826,080
                                      ------------  --------------
                                        39,674,565      68,576,044
                                      ------------  --------------
              HEALTH CARE -- 0.4%
      35,000  IVAX Corp.+ ............     321,634         752,500
      95,000  Sybron Dental
                Specialties Inc.+ ....   1,768,995       3,573,900
                                      ------------  --------------
                                         2,090,629       4,326,400
                                      ------------  --------------
              HOTELS AND GAMING -- 5.6%
     490,000  Aztar Corp.+ ...........   4,107,741      16,782,500
      66,494  Dover Downs Gaming &
                Entertainment Inc. ...     708,218         881,710
     235,000  Gaylord Entertainment
                Co.+ .................   6,682,147      10,925,150
   4,000,000  Hilton Group plc .......  14,922,862      20,514,931
     575,000  Hilton Hotels Corp. ....   5,265,196      13,713,750
      36,000  Kerzner International
                Ltd.+ ................   1,980,579       2,050,200
         400  Las Vegas Sands
                Corp.+ ...............      11,600          14,300
      65,000  MGM Mirage+ ............   1,478,603       2,572,700
                                      ------------  --------------
                                        35,156,946      67,455,241
                                      ------------  --------------
              MACHINERY -- 0.6%
     152,600  CNH Global NV ..........   2,932,041       2,882,614
      74,000  Deere & Co. ............   2,614,262       4,846,260
                                      ------------  --------------
                                         5,546,303       7,728,874
                                      ------------  --------------
              MANUFACTURED HOUSING -- 0.5%
     570,000  Champion Enterprises
                Inc.+ ................   5,746,131       5,665,800
                                      ------------  --------------
              METALS AND MINING -- 2.5%
     320,000  Barrick Gold Corp. .....   2,998,415       8,009,600
     124,000  Kinross Gold Corp.+ ....   1,145,502         756,400
     470,000  Newmont Mining Corp. ...   9,046,385      18,344,100
     215,000  Placer Dome Inc. .......   2,020,399       3,306,700
                                      ------------  --------------
                                        15,210,701      30,416,800
                                      ------------  --------------

                 See accompanying notes to financial statements.

                                        5


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

                                                        MARKET
     SHARES                               COST           VALUE
     ------                               ----          ------
              COMMON STOCKS (CONTINUED)
              PUBLISHING -- 12.2%
     200,000  Belo Corp., Cl. A ......$  3,460,783  $    4,794,000
   1,279,500  Media General Inc.,
                Cl. A ................  25,154,970      82,860,420
      89,000  Meredith Corp. .........   1,780,257       4,366,340
   1,150,000  News Corp., Cl. A ......  17,056,747      18,607,000
     470,000  PRIMEDIA Inc.+ .........   1,434,609       1,903,500
     380,000  Reader's Digest
                Association Inc. .....   6,310,427       6,270,000
     315,000  Scripps (E.W.) Co.,
                Cl. A ................  10,689,293      15,372,000
     338,000  Tribune Co. ............  14,055,994      11,890,840
                                      ------------  --------------
                                        79,943,080     146,064,100
                                      ------------  --------------
              REAL ESTATE -- 0.3%
     135,000  Griffin Land &
                Nurseries Inc.+ ......   1,588,939       3,325,050
                                      ------------  --------------
              RETAIL -- 3.6%
     165,000  Albertson's Inc. .......   3,929,877       3,412,200
     380,000  AutoNation Inc.+ .......   3,340,547       7,797,600
      18,000  Burlington Coat Factory
                Warehouse Corp. ......     269,755         767,520
     130,000  Ingles Markets Inc.,
                Cl. A ................   1,562,910       1,790,100
     230,000  Neiman Marcus Group Inc.,
                Cl. B ................   6,067,568      22,241,000
     310,000  Safeway Inc. ...........   6,684,570       7,002,900
                                      ------------  --------------
                                        21,855,227      43,011,320
                                      ------------  --------------
              SPECIALTY CHEMICALS -- 1.3%
     225,000  Ferro Corp. ............   4,749,807       4,468,500
     690,000  Hercules Inc.+ .........  10,410,704       9,763,500
      45,000  Sensient Technologies
                Corp. ................     929,399         927,450
                                      ------------  --------------
                                        16,089,910      15,159,450
                                      ------------  --------------
              TELECOMMUNICATIONS -- 7.1%
   1,000,000  Cincinnati Bell Inc.+ ..   5,585,686       4,300,000
      42,500  Commonwealth Telephone
                Enterprises Inc. .....   1,405,773       1,781,175
   2,000,000  Qwest Communications
                International Inc.+ ..   6,009,165       7,420,000
   1,520,000  Sprint Corp. ...........  23,149,733      38,136,800
     435,000  Telephone & Data
                Systems Inc. .........   9,496,324      17,752,350
     414,000  Telephone & Data
                Systems Inc.,
                Special ..............   8,325,781      15,872,760
                                      ------------  --------------
                                        53,972,462      85,263,085
                                      ------------  --------------

                                                        MARKET
     SHARES                               COST           VALUE
     ------                               ----          ------
              TRANSPORTATION -- 0.0%
     100,000  Grupo TMM SA,
                Cl. A, ADR+ ..........$    791,180  $      300,000
                                      ------------  --------------
              WIRELESS COMMUNICATIONS -- 0.2%
      40,000  United States Cellular
                Corp.+ ...............   1,880,524       1,997,600
                                      ------------  --------------
              TOTAL COMMON STOCKS .... 766,601,253   1,180,724,966
                                      ------------  --------------
   PRINCIPAL
    AMOUNT
    ------
              SHORT-TERM OBLIGATIONS -- 1.1%
              REPURCHASE AGREEMENTS -- 1.1%
 $13,473,000  Barclays Capital Inc.,
                2.850%, dated 06/30/05,
                due 07/01/05, proceeds at
                maturity,
                $13,474,067 (b) ......  13,473,000      13,473,000
                                      ------------  --------------
              TOTAL SHORT-TERM
                OBLIGATIONS ..........  13,473,000      13,473,000
                                      ------------  --------------
              TOTAL
                INVESTMENTS -- 99.6% .$780,074,253   1,194,197,966
                                      ============
              OTHER ASSETS AND LIABILITIES
                (NET) -- 0.4% .....................      4,313,823
                                                    --------------
              NET ASSETS -- 100.0% ................ $1,198,511,789
                                                    ==============
- ----------------

(a)  Security  fair  valued  under  procedures   established  by  the  Board  of
     Directors.   The  procedures  may  include  reviewing  available  financial
     information  about  the  company  and  reviewing  valuation  of  comparable
     securities  and other  factors on a regular  basis.  At June 30, 2005,  the
     market  value of fair  valued  securities  amounted to $184,040 or 0.02% of
     total net assets.

(b)  Collateralized by U.S. Treasury Bond,  6.125%,  due 08/15/29,  market value
     $14,169,225.

+    Non-income producing security.

ADR  American Depository Receipt

                 See accompanying notes to financial statements.

                                        6


                           THE GABELLI VALUE FUND INC.

STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $780,074,253) .............  $ 1,194,197,966
  Receivable for investments sold .......................        5,630,831
  Dividends and interest receivable .....................        1,038,535
  Receivable for Fund shares sold .......................          133,507
  Other assets ..........................................           20,736
                                                           ---------------
  TOTAL ASSETS ..........................................    1,201,021,575
                                                           ---------------
LIABILITIES:
  Payable to custodian ..................................            2,365
  Payable for investment advisory fees ..................          982,781
  Payable for Fund shares redeemed ......................          586,210
  Payable for shareholder service fees ..................          281,691
  Payable for distribution fees .........................          266,959
  Payable for investments purchased .....................          178,750
  Payable for shareholder communication fees ............          139,873
  Other accrued expenses ................................           71,157
                                                           ---------------
  TOTAL LIABILITIES .....................................        2,509,786
                                                           ---------------
  NET ASSETS applicable to 61,668,232
    shares outstanding ..................................  $ 1,198,511,789
                                                           ===============
NET ASSETS CONSIST OF:
  Capital stock, at $0.001 par value ....................  $        61,668
  Additional paid-in capital ............................      751,984,838
  Accumulated net investment income .....................        3,460,833
  Accumulated net realized gain on investments
    and foreign currency transactions ...................       28,880,749
  Net unrealized appreciation on investments ............      414,123,713
  Net unrealized depreciation on foreign
    currency translations ...............................              (12)
                                                           ---------------
  NET ASSETS ............................................  $ 1,198,511,789
                                                           ===============
SHARES OF CAPITAL STOCK:
  CLASS A:
  Net Asset Value and redemption price per share
    ($1,163,884,038 / 59,815,260 shares
    outstanding; 100,000,000 shares
    authorized of $0.001 par value) .....................           $19.46
                                                                    ======
  Maximum offering price per share (NAV / 0.945,
    based on maximum sales charge of 5.50%
    of the offering price) ..............................           $20.59
                                                                    ======
  CLASS B:
  Net Asset Value and offering price per share
    ($19,222,585 / 1,028,919 shares outstanding;
    100,000,000 shares authorized of
    $0.001 par value) ...................................           $18.68(a)
                                                                    ======
  CLASS C:
  Net Asset Value and offering price per share
    ($15,405,166 / 824,053 shares outstanding;
    50,000,000 shares authorized of
    $0.001 par value) ...................................           $18.69(a)
                                                                    ======
- ---------------------------------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

INVESTMENT INCOME :
  Dividends (net of foreign taxes of $171,806) .............       $ 12,082,685
  Interest .................................................             21,194
                                                                   ------------
  TOTAL INVESTMENT INCOME ..................................         12,103,879
                                                                   ------------
EXPENSES:
  Investment advisory fees .................................          6,085,233
  Distribution fees -- Class A .............................          1,477,854
  Distribution fees -- Class B .............................             96,238
  Distribution fees -- Class C .............................             77,579
  Shareholder services fees ................................            510,711
  Shareholder communications expenses ......................            157,933
  Custodian fees ...........................................             82,577
  Directors' fees ..........................................             35,164
  Legal and audit fees .....................................             29,804
  Registration fees ........................................             21,347
  Miscellaneous expenses ...................................             68,606
                                                                   ------------
  TOTAL EXPENSES ...........................................          8,643,046
                                                                   ------------
  NET INVESTMENT INCOME ....................................          3,460,833
                                                                   ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments .........................         36,213,640
  Net realized loss on foreign
    currency transactions ..................................            (62,542)
  Net change in unrealized appreciation/
    depreciation on investments and foreign
    currency translations ..................................        (44,422,976)
                                                                   ------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS AND FOREIGN CURRENCY .......................         (8,271,878)
                                                                   ------------
  NET DECREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ........................................       $ (4,811,045)
                                                                   ============

                 See accompanying notes to financial statements.

                                        7


                           THE GABELLI VALUE FUND INC.

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


                                                                                      SIX MONTHS ENDED
                                                                                        JUNE 30, 2005       YEAR ENDED
                                                                                         (UNAUDITED)     DECEMBER 31, 2004
                                                                                       ---------------   -----------------
                                                                                                    
OPERATIONS:
  Net investment income (loss) .....................................................   $     3,460,833    $    (1,651,707)
  Net realized gain on investments, foreign currency and short sale transactions ...        36,151,098         51,980,502
  Net change in unrealized appreciation/depreciation of investments, short sales and
    foreign currency translations ..................................................       (44,422,976)        99,431,427
                                                                                       ---------------    ---------------
  NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS ..................        (4,811,045)       149,760,222
                                                                                       ---------------    ---------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized gain on investments
    Class A ........................................................................              --          (48,418,476)
    Class B ........................................................................              --             (811,174)
    Class C ........................................................................              --             (652,108)
                                                                                       ---------------    ---------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..............................................              --          (49,881,758)
                                                                                       ---------------    ---------------
CAPITAL SHARE TRANSACTIONS
    Class A ........................................................................       (92,897,371)       (91,936,401)
    Class B ........................................................................        (1,010,794)         1,041,509
    Class C ........................................................................          (878,317)           368,973
                                                                                       ---------------    ---------------
  NET DECREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS .......................       (94,786,482)       (90,525,919)
                                                                                       ---------------    ---------------
  REDEMPTION FEES ..................................................................            50,334              5,857
                                                                                       ---------------    ---------------
  NET INCREASE (DECREASE) IN NET ASSETS ............................................       (99,547,193)         9,358,402

NET ASSETS:
  Beginning of period ..............................................................     1,298,058,982      1,288,700,580
                                                                                       ---------------    ---------------
  End of period (including undistributed net investment income of
    $3,460,833 and $0, respectively) ...............................................   $ 1,198,511,789    $ 1,298,058,982
                                                                                       ===============    ===============


                 See accompanying notes to financial statements.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
- --------------------------------------------------------------------------------


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

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

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

                                        8


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


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

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

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

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

FUTURES  CONTRACTS.  The Fund may engage in futures contracts for the purpose of
hedging  against  changes in the value of its  portfolio  securities  and in the
value of  securities  it  intends  to  purchase.  Upon  entering  into a futures
contract,  the Fund is required to deposit  with the broker an amount of cash or
cash equivalents equal to a certain  percentage of the contract amount.  This is
known as the "initial margin." Subsequent payments ("variation margin") are made
or  received by the Fund each day,  depending  on the daily  fluctuation  of the
value


                                        9


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


of the  contract.  The daily  changes in the contract are included in unrealized
gains or losses.  The Fund  recognizes a realized gain or loss when the contract
is closed. At June 30, 2005, there were no open futures contracts.

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

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

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

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

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

DETERMINATION   OF  NET  ASSET  VALUE  AND  CALCULATION  OF  EXPENSES.   Certain
administrative  expenses are common to, and allocated among,  various affiliated
funds.  Such allocations are made on the basis of each Fund's average net assets
or other criteria  directly  affecting the expenses as determined by the Adviser
pursuant to procedures established by the Board.

                                       10


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


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

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

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

The tax character of distributions  paid during the year ended December 31, 2004
was as follows:

                                                             YEAR ENDED
                                                          DECEMBER 31, 2004
                                                          -----------------
           DISTRIBUTIONS PAID FROM:
           Ordinary income (inclusive
             of short term
             capital gains) ...............................  $ 1,627,581
           Net long term capital gains ....................   48,254,177
                                                             -----------
           Total distributions paid .......................  $49,881,758
                                                             ===========

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.

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

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

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

The following  summarizes  the tax cost of  investments  and related  unrealized
appreciation/depreciation at June 30, 2005:

                                     GROSS           GROSS        NET UNREALIZED
                                  UNREALIZED      UNREALIZED       APPRECIATION/
                       COST      APPRECIATION    DEPRECIATION     (DEPRECIATION)
                       ----      ------------    ------------     -------------
 Investments ..... $787,209,105   $440,457,461   $(33,468,600)     $406,988,861

                                       11


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


3.  INVESTMENT  ADVISORY  AGREEMENT.  The Fund has  entered  into an  investment
advisory  agreement (the "Advisory  Agreement")  with the Adviser which provides
that the Fund will pay the Adviser a fee,  computed  daily and paid monthly,  at
the  annual  rate of 1.00% of the  value of 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 the Adviser's affiliates.

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

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the six months ended June 30, 2005, other than short term securities, aggregated
$15,459,888 and $130,290,355, respectively.

6. TRANSACTIONS WITH AFFILIATES.  During the six months ended June 30, 2005, the
Fund paid brokerage commissions of $204,638 to Gabelli & Company. During the six
months ended June 30, 2005, Gabelli & Company informed the Fund that it received
$75,802 from investors representing  commissions (sales charges and underwriting
fees) on sales and redemptions of Fund shares.

The cost of  calculating  the Fund's net asset value per share is a Fund expense
pursuant to the Advisory Agreement between the Fund and the Adviser.  During the
six months  ended June 30,  2005,  the Fund  reimbursed  the Adviser  $22,500 in
connection  with the cost of  computing  the  Fund's net asset  value,  which is
included in miscellaneous expenses in the Statement of Operations.

7. CAPITAL STOCK TRANSACTIONS.  The Fund offers three classes of shares -- Class
A Shares,  Class B Shares,  and Class C Shares.  Class A Shares are subject to a
maximum  front-end  sales  charge  of 5.50%.  Class B Shares  are  subject  to a
contingent  deferred sales charge ("CDSC") upon  redemption  within six years of
purchase and automatically  convert to Class A Shares after eight years from the
original purchase. The applicable CDSC is equal to a declining percentage of the
lesser of the net asset value per share at the date of  original  purchase or at
the date of  redemption,  based on the length of time  held.  Class C Shares are
subject to a 1% CDSC for one year after purchase.  As of July 27, 2004,  Class B
Shares are  available  only  through  exchange  of Class B Shares of other Funds
distributed  by Gabelli & Company.  The Board has approved  Class I Shares which
have not been offered publicly.

Effective  June 15, 2005, the Fund imposed a redemption fee of 2.00% on Class A,
Class B 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  within 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 six months ended
June 30, 2005 amounted to $50,334.

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.

                                       12


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


Transactions in shares of capital stock were as follows:


                                                            SIX MONTHS ENDED
                                                              JUNE 30, 2005                     YEAR ENDED
                                                               (UNAUDITED)                   DECEMBER 31, 2004
                                                       --------------------------      ----------------------------
                                                        SHARES          AMOUNT           SHARES           AMOUNT
                                                       ----------   -------------      -----------    -------------
                                                                 CLASS A                          CLASS A
                                                       -------------------------      ----------------------------
                                                                                          
Shares sold .........................................   1,710,475   $  32,666,061        6,030,365    $ 110,732,311
Shares issued upon
   reinvestment of dividends ........................          --              --        2,261,031       43,954,437
Shares redeemed .....................................  (6,595,137)   (125,563,432)     (13,467,997)    (246,623,149)
                                                       ----------   -------------      -----------    -------------
    Net decrease ....................................  (4,884,662)  $ (92,897,371)      (5,176,601)   $ (91,936,401)
                                                       ==========   =============      ===========    =============
                                                                CLASS B                           CLASS B
                                                       -------------------------      ----------------------------
Shares sold .........................................      13,847   $     257,052          271,816    $   4,877,768
Shares issued upon
    reinvestment of dividends .......................          --              --           35,424          663,482
Shares redeemed .....................................     (69,064)     (1,267,846)        (256,767)      (4,499,741)
                                                       ----------   -------------      -----------    -------------
    Net increase (decrease) .........................     (55,217)  $  (1,010,794)          50,473    $   1,041,509
                                                       ==========   =============      ===========    =============
                                                                CLASS C                           CLASS C
                                                       -------------------------      ----------------------------
Shares sold .........................................      59,757   $   1,097,789          350,382    $   6,259,650
Shares issued upon
   reinvestment of dividends ........................          --              --           25,225          472,969
Shares redeemed .....................................    (107,939)     (1,976,106)        (359,665)      (6,363,646)
                                                       ----------   -------------      -----------    -------------
    Net increase (decrease) .........................     (48,182)  $    (878,317)          15,942    $     368,973
                                                       ==========   =============      ===========    =============


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

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

                                       13


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
   2005(g)    $19.49         $ 0.06            $(0.09)        $(0.03)         --              --             --
   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)         --              --             --
   2001        16.13          (0.05)             0.93           0.88          --           (0.58)         (0.58)
   2000        19.45          (0.03)            (1.54)         (1.57)         --           (1.75)         (1.75)
CLASS B
   2005(g)    $18.79         $(0.01)           $(0.10)        $(0.11)         --              --             --
   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)         --              --             --
   2001        16.07          (0.18)             0.92           0.74          --           (0.58)         (0.58)
   2000(b)     18.20          (0.14)            (0.24)         (0.38)         --           (1.75)         (1.75)
CLASS C
   2005(g)    $18.80         $(0.01)           $(0.10)        $(0.11)         --              --             --
   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)         --              --             --
   2001        16.07          (0.18)             0.93           0.75          --           (0.58)         (0.58)
   2000(b)     18.20          (0.14)            (0.24)         (0.38)         --           (1.75)         (1.75)



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


                                            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 (c)   Rate
- -----------     ----------   -------   -------   --------     -------  ------------ ----------
                                                                   
CLASS A
   2005(g)    $0.00(f)       $19.46     (0.2)%  $1,163,884    0.59%(e)   1.40%(e)       1%
   2004        0.00(f)        19.49     12.8     1,261,293   (0.11)      1.39          12
   2003          --           17.97     31.9     1,255,668   (0.35)      1.44(d)        8
   2002          --           13.81    (16.0)    1,024,452   (0.28)      1.40          16
   2001          --           16.43      5.4     1,267,975   (0.30)      1.40          29
   2000          --           16.13     (7.9)    1,158,085   (0.14)      1.37          66
CLASS B
   2005(g)    $0.00(f)       $18.68     (0.6)%  $   19,223   (0.16)%(e)  2.15%(e)       1%
   2004        0.00(f)        18.79     12.0        20,366   (0.86)      2.14          12
   2003          --           17.47     30.9        18,059   (1.10)      2.19(d)        8
   2002          --           13.53    (16.6)       10,493   (1.01)      2.16          16
   2001          --           16.23      4.6         5,505   (1.10)      2.19          29
   2000(b)       --           16.07     (1.9)          681   (0.89)(e)   2.12(e)       66
CLASS C
   2005(g)    $0.00(f)       $18.69     (0.6)%  $   15,405   (0.16)%(e)  2.15%(e)       1%
   2004        0.00(f)        18.80     11.9        16,400   (0.85)      2.14          12
   2003          --           17.49     30.9        14,973   (1.10)      2.19(d)        8
   2002          --           13.54    (16.6)        8,078   (1.01)      2.16          16
   2001          --           16.24      4.6         4,170   (1.08)      2.19          29
   2000(b)       --           16.07     (1.9)          566   (0.89)(e)   2.12(e)       66

- --------------------
  + Total return  represents  aggregate  total return of a  hypothetical  $1,000
    investment  at the beginning of the period and sold at the end of the period
    including  reinvestment of dividends and does not reflect  applicable  sales
    charges.  Total  return  for  the  period  of  less  than  one  year  is not
    annualized.
(a) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) From the commencement of offering on March 1, 2000.
(c) The ratios do not include a reduction of expenses for  custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits,  the expense  ratios  would be 1.36% (Class A), 2.11% (Class B) and
    2.11%  (Class C) for 2000 and 1.39%  (Class  A),  2.18%  (Class B) and 2.18%
    (Class C) for 2001.  For the fiscal years ended  December 31, 2002 and 2003,
    the effect of the  custodian  fee credits were  minimal.  For the six months
    ended June 30, 2005 and the fiscal year ended December 31, 2004,  there were
    no custodian fee credits.
(d) The Fund incurred  dividend  expense on  securities  sold short for the year
    ended  December 31, 2003.  If dividend  expense had not been  incurred,  the
    ratios of  operating  expenses to average  net assets  would have been 1.43%
    (Class A), 2.18% (Class B) and 2.18% (Class C), respectively.
(e) Annualized.
(f) Amount represents less than $0.005 per share.
(g) For the six months ended June 30, 2005, unaudited.

                 See accompanying notes to financial statements.

                                       14


                           THE GABELLI VALUE FUND INC.

BOARD CONSIDERATION AND RE-APPROVAL OF INVESTMENT ADVISORY AGREEMENT (UNAUDITED)

Section  15(c) of the  Investment  Company  Act of 1940,  as amended  (the "1940
Act"),  contemplates  that the Board of Directors  (the  "Board") of The Gabelli
Value Fund Inc. (the "Fund"),  including a majority of the Directors who have no
direct or indirect  interest in the  investment  advisory  agreement and are not
"interested  persons" of the Fund, as defined in the 1940 Act (the  "Independent
Directors"),  are required to annually  review and  re-approve  the terms of the
Fund's  existing  investment  advisory  agreement and approve any newly proposed
terms therein.  In this regard,  the Board reviewed and re-approved,  during the
most recent six month period  covered by this report,  the  Investment  Advisory
Agreement (the "Advisory Agreement") with Gabelli Funds, LLC (the "Adviser") for
the Fund.

More  specifically,  at a meeting  held on February 16,  2005,  the  Independent
Directors, meeting in executive session with their counsel, reviewed the written
and oral  information  that had been made available,  and considered the factors
and reached the  conclusions  described  below  relating to the selection of the
Adviser and the re-approval of the Advisory Agreement.

NATURE,  EXTENT, AND QUALITY OF SERVICES.  The Independent  Directors considered
the  nature,  quality  and extent of  administrative  and  shareholder  services
performed by the Adviser,  including portfolio  management,  supervision of Fund
operations   and  compliance   and   regulatory   filings  and   disclosures  to
shareholders, general oversight of other service providers, coordination of Fund
marketing  initiatives,  review of Fund legal issues,  assisting the Independent
Directors in their capacity as directors and other services.  Specifically,  the
Independent  Directors received and considered  information  regarding the size,
education  and  experience  of the Adviser's  staff,  the Adviser's  fundamental
research  capabilities  and the Adviser's  approach to recruiting,  training and
retaining portfolio managers and other research and management personnel.

Based  on  the  above  factors,   together  with  those  referenced  below,  the
Independent  Directors  concluded  that the services are extensive in nature and
that the Adviser consistently delivered a high level of service.

FUND  PERFORMANCE.  The  Independent  Directors  considered  information  as  to
short-term  and  long-term  investment  performance  for the Fund  over  various
periods of time as compared to both relevant  equity indices and the performance
of the Fund's  Lipper,  Inc.  peer  group,  and  concluded  that the Adviser was
delivering  superior  performance results over the long term consistent with the
long-term investment strategies being pursued by the Fund.

FUND FEES AND EXPENSES.  The Independent  Directors  reviewed and considered the
Fund's  contractual  management  fee rate and expense ratio relative to industry
averages for the Fund's peer group category and the advisory fees charged by the
Adviser and its affiliates to other fund and non-fund  clients.  The Independent
Directors  noted that the mix of services under the Advisory  Agreement are much
more  extensive than those under the advisory  agreements for non-fund  clients.
While the Independent Directors recognized that the investment advisory fee paid
by the Fund is generally at the high end of its peer group,  they concluded that
the fee is acceptable based upon the qualifications,  experience, reputation and
performance of the Adviser and the moderate overall expense ratio of the Fund.

PROFITABILITY.  The Independent  Directors  received and considered  information
regarding the Adviser's overall profitability and costs, and pro forma estimates
of the Adviser's profitability and costs attributable to the Fund (i) as part of
the Gabelli fund complex and (ii)  assuming the Fund  constituted  the Adviser's
only  investment  company under its management.  The Independent  Directors also
considered whether the amount of profit is a fair entrepreneurial profit for the
management of the Fund, and noted that the Adviser has  substantially  increased
its

                                       15


resources  devoted to Fund  matters in response to  recently-enacted  regulatory
requirements  and new or enhanced Fund policies and procedures.  The Independent
Directors concluded that the Adviser's profitability was at an acceptable level,
particularly  in light of the high quality of the services being provided to the
Fund.

ECONOMIES  OF  SCALE.   The  Independent   Directors   received  and  considered
information regarding whether there have been economies of scale with respect to
the management of the Fund and whether the Fund has appropriately benefited from
any economies of scale. The Independent  Directors noted that economies of scale
may develop for certain  funds as their  assets  increase  and their  fund-level
expenses  decline as a percentage of assets,  but that  fund-level  economies of
scale  may not  necessarily  result in  Adviser-level  economies  of scale.  The
Adviser  informed  the Board that the overall  expenses  incurred by the Adviser
relating to management of the Fund had increased  substantially  in recent years
as  a  percentage  of  management  fees,  rather  than  declining  as  might  be
anticipated as the assets of the Fund increase. The Independent Directors agreed
that it was possible that  Adviser-level  expenses incurred in managing the Fund
eventually  may level off or decline as a percentage of  management  fees if the
assets of the Fund continue to grow beyond certain thresholds.

The  Independent  Directors also  considered  whether the management fee rate is
reasonable  in relation to the asset size of the Fund and any economies of scale
that may exist, and concluded that it currently was reasonable.

OTHER  BENEFITS TO THE ADVISER.  The  Independent  Directors  also  received and
considered  information  regarding the character and amount of other  incidental
benefits  received by the Adviser and its affiliates from their association with
the Fund. The Independent Directors considered the brokerage commissions paid to
an affiliate of the Adviser. The Independent  Directors concluded that potential
"fall-out"  benefits that the Adviser and its  affiliates  may receive,  such as
greater name recognition,  affiliated brokerage commissions or increased ability
to obtain  research  services,  appear to be  reasonable,  and may in some cases
benefit the Fund.

CONCLUSIONS.  As discussed above, the Independent  Directors  reviewed  detailed
materials  received  from the Adviser as part of the  re-approval  process under
Section 15(c) of the 1940 Act. The Board also regularly reviews and assesses the
quality of the services  that the Fund  receives  throughout  the year.  In this
regard, the Board reviews reports of the Adviser at least in each of its regular
meetings, which include, among other things, Fund performance reports.

As a part of their decision-making process, the Independent Directors noted that
the  Adviser  has  managed  the Fund since its  inception,  and the  Independent
Directors believe that a long-term  relationship  with a capable,  conscientious
adviser  is in  the  best  interests  of the  Fund.  The  Independent  Directors
considered,  generally,  that shareholders invested in the Fund knowing that the
Adviser managed the Fund and knowing its investment  management fee schedule. As
such, the Independent Directors considered,  in particular,  whether the Adviser
managed the Fund in accordance  with its  investment  objectives and policies as
disclosed to shareholders. The Independent Directors concluded that the Fund was
managed by the Adviser consistent with its investment objectives and policies.

In  considering  the  Advisory  Agreement,  the  Independent  Directors  did not
identify any factor as all-important or  all-controlling  and instead considered
these factors  collectively  in light of the Fund's  surrounding  circumstances.
Based on this review,  it was the  judgment of the  Independent  Directors  that
shareholders  had received very favorable  absolute and relative  performance at
reasonable  fees.  After  considering the  above-described  factors and based on
their  deliberations  and their evaluation of the information  provided to them,
the Independent  Directors  concluded that re-approval of the Advisory Agreement
was in the best  interests of the Fund and its  shareholders.  Accordingly,  the
Independent  Directors  unanimously  agreed to recommend the continuation of the
Advisory Agreement.

                                       16

- --------------------------------------------------------------------------------
     GABELLI FUNDS AND YOUR PERSONAL PRIVACY
- --------------------------------------------------------------------------------
     WHO ARE WE?
     The Gabelli Funds are investment  companies  registered with the Securities
     and Exchange  Commission  under the Investment  Company Act of 1940. We are
     managed by Gabelli Funds,  LLC,  Gabelli  Advisers,  Inc. and Gabelli Fixed
     Income,  LLC,  which are  affiliated  with Gabelli  Asset  Management  Inc.
     Gabelli Asset  Management is a publicly-held  company that has subsidiaries
     that provide  investment  advisory or  brokerage  services for a variety of
     clients.

     WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
     GABELLI CUSTOMER?
     If you apply to open an  account  directly  with us,  you will be giving us
     some non-public  information about yourself.  The non-public information we
     collect about you is:
     o    INFORMATION YOU GIVE US ON YOUR  APPLICATION  FORM. This could include
          your name,  address,  telephone number,  social security number,  bank
          account number, and other information.

     o    INFORMATION ABOUT YOUR TRANSACTIONS WITH US, ANY TRANSACTIONS WITH OUR
          AFFILIATES  AND  TRANSACTIONS  WITH THE  ENTITIES  WE HIRE TO  PROVIDE
          SERVICES TO YOU. This would include  information about the shares that
          you buy or redeem,  and the deposits and withdrawals that you make. If
          we hire someone else to provide  services--like  a transfer  agent--we
          will also have  information  about the  transactions  that you conduct
          through them.

     WHAT INFORMATION DO WE DISCLOSE AND TO WHOM DO WE DISCLOSE IT?
     We do not disclose any non-public personal  information about our customers
     or former  customers  to anyone,  other than our  affiliates,  our  service
     providers who need to know such  information and as otherwise  permitted by
     law. If you want to find out what the law permits, you can read the privacy
     rules adopted by the Securities and Exchange Commission. They are in volume
     17 of the Code of Federal Regulations, Part 248. The Commission often posts
     information about its regulations on its web site, www.sec.gov.

     WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?
     We restrict  access to  non-public  personal  information  about you to the
     people who need to know that  information  in order to provide  services to
     you or the Fund and to ensure that we are complying with the laws governing
     the securities business. We maintain physical,  electronic,  and procedural
     safeguards to keep your personal information confidential.
- --------------------------------------------------------------------------------


                             GABELLI FAMILY OF FUNDS

VALUE ________________________________________
GABELLI ASSET FUND
Seeks to invest primarily in a diversified portfolio of common stocks selling at
significant  discounts  to  their  private  market  value.  The  Fund's  primary
objective is growth of capital. (MULTICLASS)
                                        PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

GABELLI BLUE CHIP VALUE FUND
Seeks long term growth of capital  through  investment  primarily  in the common
stocks of established  companies which are temporarily out of favor.  The fund's
objective  is to  identify a catalyst or sequence of events that will return the
company to a higher value.
(MULTICLASS)                              PORTFOLIO MANAGER: BARBARA MARCIN, CFA

WESTWOOD EQUITY FUND
Seeks to invest  primarily in the common stock of  well-seasoned  companies that
have  recently  reported  positive  earnings  surprises  and are  trading  below
Westwood's  proprietary  growth rate estimates.  The Fund's primary objective is
capital appreciation.
(MULTICLASS)                                   PORTFOLIO MANAGER: SUSAN M. BYRNE

FOCUSED VALUE ______________________________
GABELLI VALUE FUND
Seeks to invest in  securities  of  companies  believed to be  undervalued.  The
Fund's primary objective is long-term capital appreciation. (MULTICLASS)
                                        PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

SMALL CAP VALUE ____________________________
GABELLI SMALL CAP FUND
Seeks  to  invest  primarily  in  common  stock  of  smaller  companies  (market
capitalizations  less  than $1  billion)  believed  to have  rapid  revenue  and
earnings growth potential. The Fund's primary objective is capital appreciation.
(MULTICLASS)                            PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

WESTWOOD SMALLCAP EQUITY FUND
Seeks to invest primarily in smaller  capitalization  equity securities - market
caps of $2.5 billion or less. The Fund's primary  objective is long-term capital
appreciation. (MULTICLASS)                                          TEAM MANAGED

GABELLI WOODLAND SMALL CAP VALUE FUND
Seeks to invest  primarily  in the common  stocks of smaller  companies  (market
capitalizations  less  than  $1.5  billion)  believed  to  be  undervalued  with
shareholder  oriented management teams that are employing strategies to grow the
company's  value.  The  Fund's  primary   objective  is  capital   appreciation.
(MULTICLASS)                          PORTFOLIO MANAGER: ELIZABETH M. LILLY, CFA

GROWTH ______________________________________
GABELLI GROWTH FUND
Seeks to invest  primarily in large cap stocks believed to have  favorable,  yet
undervalued,  prospects for earnings  growth.  The Fund's  primary  objective is
capital appreciation. (MULTICLASS)        PORTFOLIO MANAGER: HOWARD F. WARD, CFA

GABELLI INTERNATIONAL GROWTH FUND
Seeks to invest in the equity  securities  of  foreign  issuers  with  long-term
capital   appreciation    potential.    The   Fund   offers   investors   global
diversification. (MULTICLASS)                    PORTFOLIO MANAGER: CAESAR BRYAN

AGGRESSIVE GROWTH _________________________
GABELLI GLOBAL GROWTH FUND
Seeks capital appreciation through a disciplined  investment program focusing on
the globalization and interactivity of the world's marketplace. The Fund invests
in  companies  at the  forefront  of  accelerated  growth.  The  Fund's  primary
objective is capital appreciation. (MULTICLASS)                     TEAM MANAGED

MICRO-CAP ___________________________________
WESTWOOD MIGHTY MITES(SM) FUND
Seeks to invest in micro-cap companies that have market  capitalizations of $300
million or less. The Fund's primary objective is long-term capital appreciation.
(MULTICLASS)                                                        TEAM MANAGED

EQUITY INCOME _______________________________
GABELLI EQUITY INCOME FUND
Seeks to invest primarily in equity securities with above market average yields.
The Fund pays monthly  dividends  and seeks a high level of total return with an
emphasis on income. (MULTICLASS)        PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

WESTWOOD BALANCED FUND
Seeks to invest in a balanced and diversified portfolio of stocks and bonds. The
Fund's primary objective is both capital appreciation and current income.
(MULTICLASS)                            CO-PORTFOLIO MANAGERS: SUSAN M. BYRNE
                                                               MARK FREEMAN, CFA

WESTWOOD INCOME FUND
Seeks to  provide   a high level of  current income as well as long-term capital
appreciation  by  investing  in   income   producing  equity  and  fixed  income
securities. (MULTICLASS)                       PORTFOLIO MANAGER: SUSAN M. BYRNE

SPECIALTY EQUITY ____________________________
GABELLI GLOBAL CONVERTIBLE SECURITIES FUND
Seeks to invest  principally in bonds and preferred stocks which are convertible
into  common  stock of  foreign  and  domestic  companies.  The  Fund's  primary
objective is total return  through a combination  of current  income and capital
appreciation. (MULTICLASS)                                          TEAM MANAGED

GABELLI GLOBAL OPPORTUNITY FUND
Seeks to invest in common stock of companies which have rapid growth in revenues
and  earnings  and  potential  for above  average  capital  appreciation  or are
undervalued. The Fund's primary objective is capital appreciation.
(MULTICLASS)                                                        TEAM MANAGED

SECTOR ______________________________________
GABELLI GLOBAL TELECOMMUNICATIONS FUND
Seeks to invest in telecommunications companies throughout the world - targeting
undervalued  companies with strong  earnings and cash flow dynamics.  The Fund's
primary objective is capital appreciation. (MULTICLASS)             TEAM MANAGED

GABELLI GOLD FUND
Seeks to invest in a global  portfolio of equity  securities  of gold mining and
related  companies.  The Fund's  objective  is long-term  capital  appreciation.
Investment in gold stocks is considered speculative and is affected by a variety
of world-wide economic, financial and political factors. (MULTICLASS)
                                                 PORTFOLIO MANAGER: CAESAR BRYAN

GABELLI UTILITIES FUND
Seeks to provide a high level of total return  through a combination  of capital
appreciation and current income. (MULTICLASS)                       TEAM MANAGED

MERGER AND ARBITRAGE _____________________
GABELLI ABC FUND
Seeks to invest in securities with attractive  opportunities for appreciation or
investment  income.  The Fund's  primary  objective  is total  return in various
market conditions without excessive risk of capital loss.
(NO-LOAD)                               PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

CONTRARIAN_________________________________
GABELLI MATHERS FUND
Seeks  long-term  capital  appreciation  in various  market  conditions  without
excessive risk of capital loss. (CLASS AAA-NO-LOAD)
                                        PORTFOLIO MANAGER: HENRY VAN DER EB, CFA

COMSTOCK CAPITAL VALUE FUND
Seeks capital  appreciation and current income.  The Fund may use either long or
short positions to achieve its objective.
(MULTICLASS)                               PORTFOLIO MANAGER: MARTIN WEINER, CFA

COMSTOCK STRATEGY FUND
The Fund emphasizes investments in debt securities,  which maximize total return
in light of credit risk,  interest rate risk, and the risk  associated  with the
length of maturity of the debt instrument. (MULTICLASS)
                                           PORTFOLIO MANAGER: MARTIN WEINER, CFA

QUANTITATIVE_________________________________
NED DAVIS RESEARCH ASSET  ALLOCATION  FUND
Seeks  to  achieve  returns  greater  then  the  weighted  composite   benchmark
consisting  of 60% in the S&P 500  Index  and 40% in the  Lehman  Long Term U.S.
Government Bond Index through a flexible asset allocation  strategy.  The Fund's
primary objective is capital appreciation. (MULTICLASS)             TEAM MANAGED

FIXED INCOME ________________________________
WESTWOOD INTERMEDIATE BOND FUND
Seeks to invest in a diversified portfolio of bonds with various maturities. The
Fund's primary objective is total return.
(MULTICLASS)                                PORTFOLIO MANAGER: MARK FREEMAN, CFA

CASH MANAGEMENT-MONEY MARKET __________
GABELLI U.S. TREASURY MONEY MARKET FUND
Seeks to invest exclusively in short-term U.S. Treasury  securities.  The Fund's
primary  objective  is to  provide  high  current  income  consistent  with  the
preservation of principal and liquidity. (NO-LOAD)
                                             PORTFOLIO MANAGER: JUDITH A. RANERI

THE TREASURER'S FUND
Three money market  portfolios  designed to generate  superior  returns  without
compromising  portfolio  safety.  U.S.  Treasury Money Market seeks to invest in
U.S.  Treasury  securities  and repurchase  agreements.  Tax Exempt Money Market
seeks to invest in municipal  securities.  Domestic  Prime Money Market seeks to
invest in prime quality, domestic money market instruments.
                                   (NO-LOAD) PORTFOLIO MANAGER: JUDITH A. RANERI

THE GLOBAL FUNDS INVEST IN FOREIGN SECURITIES WHICH INVOLVE RISKS NOT ORDINARILY
ASSOCIATED WITH INVESTMENTS IN DOMESTIC ISSUES,  INCLUDING CURRENCY FLUCTUATION,
ECONOMIC AND POLITICAL RISKS.

AN INVESTMENT IN THE ABOVE MONEY MARKET FUNDS IS NEITHER  INSURED NOR GUARANTEED
BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY GOVERNMENT AGENCY.  ALTHOUGH
THE FUNDS SEEK TO PRESERVE THE VALUE OF YOUR  INVESTMENT AT $1.00 PER SHARE,  IT
IS POSSIBLE TO LOSE MONEY BY INVESTING IN THE FUNDS.

 TO RECEIVE A PROSPECTUS, CALL 800-GABELLI (422-3554). INVESTORS SHOULD CONSIDER
THE INVESTMENT OBJECTIVES, RISKS AND CHARGES AND EXPENSES OF THE FUND CAREFULLY
       BEFORE INVESTING. THE PROSPECTUS CONTAINS MORE COMPLETE INFORMATION
   ABOUT THIS AND OTHER MATTERS AND SHOULD BE READ CAREFULLY BEFORE INVESTING.


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


                               BOARD OF DIRECTORS

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

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

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


                                    OFFICERS

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

Peter D. Goldstein
CHIEF COMPLIANCE OFFICER


                                    CUSTODIAN
                        Mellon Trust of New England, N.A.


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


                                  LEGAL COUNSEL
                           Willkie Farr &Gallagher LLP


                                   DISTRIBUTOR
                             Gabelli &Company, Inc.

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

GAB409Q205SR

[GRAPHIC OMITTED]
PICTURE OF MARIO GABELLI


THE
GABELLI
VALUE
FUND
INC.

                                                              SEMI-ANNUAL REPORT
                                                                   JUNE 30, 2005


ITEM 2. CODE OF ETHICS.

Not applicable.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.



ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS

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



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

Not applicable.



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

Not applicable.



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

Not applicable.



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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1)   Not applicable.


     (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     September 7, 2005
    ----------------------------------------------------------------------------


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


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

Date     September 7, 2005
    ----------------------------------------------------------------------------





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