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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

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

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

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

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


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

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

                   Date of reporting period: December 31, 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,  100 F Street,  NE,
Washington,  DC 20549. The OMB has reviewed this collection of information under
the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                           THE GABELLI VALUE FUND INC.

                                  ANNUAL REPORT
                                DECEMBER 31, 2005


TO OUR SHAREHOLDERS,

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

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

         Enclosed  are the  audited  financial  statements  and  the  investment
portfolio as of December 31, 2005 with a  description  of factors that  affected
the performance during the past year.

PERFORMANCE DISCUSSION

         For 2005 Gabelli Value Fund was virtually  unchanged  declining  -0.17%
which compares to gains of 1.83% for the Dow Jones Industrial  Average and 4.91%
for the Standard & Poor 500 Index for the same period, respectively.

         In the past year,  double digit returns were tough to achieve without a
healthy  dosage of dividend  paying  stocks  such as energy and utility  stocks.
These were the only  Standard  and Poor's  industry  groups to show double digit
gains,  with energy  issues (up about 30%) doing twice as well as utilities  (up
about 15%). The Standard and Poor's telecom and consumer  discretionary industry
groups were off a bit for the year.

         The Fund benefited from a number of holdings being takeover  targets in
2005.  Clearly,  the Fund's energy and utility  holdings  contributed to returns
with Allegheny Energy Inc.,  Kerr-McGee Corp. and ConocoPhillips  rising by over
30% in the past twelve months.  Communication  equipment makers were also strong
performers:  Corning Inc.,  Motorola Inc., and Texas  Instruments Inc. rose more
than  30%  each.  Thomas & Betts  Corp.,  a  significant  holding  in the  Fund,
appreciated by approximately 35% in 2005.

         While many of our  holdings had  spectacular  returns in 2005 they were
not enough to offset the  declines  of our stocks in the media &  entertainment,
telecommunications,  publishing, and broadcasting sectors, sectors that the Fund
is overweight in and that did not get investor attention in 2005.

         Significant  Fund  holdings of over 1% that  declined  more than 10% in
2005  included  Telephone & Data  Systems  Inc.  (-52.9%),  Liberty  Media Corp.
(-28.9%),  Media  General  Inc.  (-20.9%),  News  Corp.  (-17.0%),  Aztar  Corp.
(-12.8%), Viacom Inc. (-12.2%) and Time Warner Inc.(-10.2%).

                                Sincerely yours,

                                /s/ Bruce N. Alpert

                                Bruce N. Alpert
                                President

February 17, 2006





[GRAPHIC OMITTED]
PLOT POINTS FOLLOW:

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

         Gabelli Value Fund
         (Class A shares)         S&P 500 Index    Consumer Price Index +10%

9/29/89       $ 9,450                $10,000                   $10,000
12/31/89        9,648                 10,205                    11,460
12/31/90        9,109                  9,888                    13,305
12/31/91       10,505                 12,893                    15,048
12/31/92       11,838                 13,875                    16,989
12/31/93       16,508                 15,270                    19,147
12/31/94       16,508                 15,470                    21,578
12/31/95       20,214                 21,277                    24,276
12/31/96       21,980                 26,160                    27,504
12/31/97       32,581                 34,884                    30,723
12/31/98       40,150                 44,860                    34,286
12/31/99       52,966                 54,295                    38,641
12/31/00       48,808                 49,354                    43,819
12/31/01       51,453                 43,491                    48,902
12/31/02       43,247                 33,884                    54,965
12/31/03       57,029                 43,598                    61,506
12/31/04       64,318                 48,337                    69,686
12/31/05       64,208                 50,710                    79,024

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE RESULTS. The performance tables and
graph do not reflect the deduction of taxes that a shareholder would pay on fund
distributions or the redemption of fund shares.


COMPARATIVE RESULTS
- --------------------------------------------------------------------------------
              AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2005 (A)
              ----------------------------------------------------


                                                                                                             Since
                                                                                                           Inception
                                      Quarter    1 Year       3 Year     5 Year      10 Year   15 Year     (9/29/89)
- --------------------------------------------------------------------------------------------------------------------
                                                                                       
  GABELLI VALUE FUND CLASS A ....... (2.07)%     (0.17)%      14.08%     5.64%       12.25%     13.90%      12.50%
                                     (7.48)(B)   (5.64)(B)    11.96(B)   4.45(B)     11.61(B)   13.47(B)    12.11(B)
  S&P 500 Index ....................  2.08        4.91        14.38      0.54         9.07      11.51       10.51
  Dow Jones Industrial Average .....  2.01        1.83        11.24      2.04         9.83      12.34       11.52
  Nasdaq Composite Index ...........  2.49        1.37        18.20     (2.25)        7.68      12.56        9.94
  Class B .......................... (2.28)      (0.92)       13.25      4.83        11.76      13.57       12.20
                                     (7.16)(c)   (5.88)(c)    12.47(c)   4.50(c)     11.76(c)   13.57(c)    12.20(c)
  Class C .......................... (2.28)      (0.92)       13.24      4.83        11.79      13.59       12.21
                                     (3.25)(c)   (1.91)(c)    13.24(c)   4.83(c)     11.79(c)   13.59(c)    12.21(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,  CHARGES,  AND EXPENSES OF THE FUND CAREFULLY BEFORE INVESTING.  THE
     PROSPECTUS  CONTAINS  MORE  INFORMATION  ABOUT THIS AND OTHER  MATTERS  AND
     SHOULD BE READ CAREFULLY BEFORE INVESTING.
     THE CLASS A SHARES' NET ASSET VALUES ARE USED TO CALCULATE  PERFORMANCE FOR
     THE PERIODS  PRIOR TO THE  ISSUANCE OF CLASS B SHARES AND CLASS C SHARES ON
     MARCH 15, 2000. THE ACTUAL  PERFORMANCE  FOR THE CLASS B SHARES AND CLASS C
     SHARES WOULD HAVE BEEN LOWER DUE TO THE ADDITIONAL EXPENSES ASSOCIATED WITH
     THESE CLASSES OF SHARES.  THE DOW JONES INDUSTRIAL  AVERAGE IS AN UNMANAGED
     INDEX OF 30 LARGE  CAPITALIZATION  STOCKS. THE S&P 500 INDEX AND THE NASDAQ
     COMPOSITE  INDEX ARE  UNMANAGED  INDICATORS  OF STOCK  MARKET  PERFORMANCE.
     DIVIDENDS ARE REINVESTED EXCEPT FOR THE NASDAQ COMPOSITE INDEX.
(b)  INCLUDES THE EFFECT OF THE MAXIMUM  5.5% SALES  CHARGE AT THE  BEGINNING OF
     THE PERIOD.
(c)  INCLUDES THE EFFECT OF THE APPLICABLE  CONTINGENT  DEFERRED SALES CHARGE AT
     THE END OF THE PERIOD  SHOWN FOR CLASS B AND CLASS C SHARES,  RESPECTIVELY.
     CLASS B SHARES ARE NOT AVAILABLE FOR NEW PURCHASES.
- --------------------------------------------------------------------------------

                                       2



SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of December 31, 2005:


THE GABELLI VALUE FUND

Entertainment .................................  17.8%
Publishing ....................................  11.1%
Cable and Satellite ...........................   9.1%
Telecommunications ............................   7.1%
Hotels and Gaming .............................   6.0%
Diversified Industrial ........................   5.8%
Food and Beverage .............................   5.7%
Metals and Mining .............................   3.7%
Electronics ...................................   3.5%
Financial Services ............................   3.3%
Communications Equipment ......................   3.1%
Equipment and Supplies ........................   2.8%
Broadcasting ..................................   2.5%
Environmental Services ........................   2.5%
Automotive: Parts and Accessories .............   2.4%
Consumer Products .............................   2.4%
Energy and Utilities ..........................   2.1%
Retail ........................................   1.7%
Aviation: Parts and Services ..................   1.7%
Agriculture ...................................   1.6%
Specialty Chemicals ...........................   1.2%
Manufactured Housing ..........................   0.7%
Consumer Services .............................   0.6%
Business Services .............................   0.5%
Machinery .....................................   0.5%
Real Estate ...................................   0.3%
Health Care ...................................   0.3%
Aerospace .....................................   0.3%
Computer Software and Services ................   0.2%
Wireless Communications .......................   0.2%
Transportation ................................   0.0%
Other Assets and Liabilities - (Net) ..........  (0.7)%
                                                ------
                                                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  ENDED  SEPTEMBER 30, 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,  procedures,  and how the  Fund  voted  proxies
relating to portfolio securities 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.
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from July 1, 2005 through December 31, 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 year ended December 31, 2005.

                 Beginning        Ending      Annualized    Expenses
               Account Value  Account Value    Expense    Paid During
                 07/01/05        12/31/05       Ratio       Period*
- --------------------------------------------------------------------------------
THE GABELLI VALUE FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class A         $1,000.00      $  999.90        1.39%       $ 7.01
Class B         $1,000.00      $  996.60        2.14%       $10.77
Class C         $1,000.00      $  996.60        2.14%       $10.77

HYPOTHETICAL 5% RETURN
Class A         $1,000.00      $1,018.20        1.39%       $ 7.07
Class B         $1,000.00      $1,014.42        2.14%       $10.87
Class C         $1,000.00      $1,014.42        2.14%       $10.87

*  Expenses are equal to the Fund's  annualized  expense  ratio for the last six
   months multiplied by the average account value over the period, multiplied by
   the number of days in the most recent fiscal half-year, then divided by 365.

                                       4



THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS -- DECEMBER 31, 2005
================================================================================

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

              COMMON STOCKS -- 100.7%
              AEROSPACE -- 0.3%
       1,000  Lockheed Martin Corp. ..........$     25,800      $      63,630
     400,000  Rolls-Royce Group plc+ .........   2,515,352          2,942,036
  13,360,000  Rolls-Royce Group plc, Cl. B ...      13,561             23,561
                                              ------------      -------------
                                                 2,554,713          3,029,227
                                              ------------      -------------
              AGRICULTURE -- 1.6%
     685,000  Archer-Daniels-Midland Co. .....   7,402,648         16,892,100
      30,000  Mosaic Co.+ ....................     373,124            438,900
                                              ------------      -------------
                                                 7,775,772         17,331,000
                                              ------------      -------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.4%
      38,000  China Yuchai International Ltd.      300,576            297,540
     860,000  Dana Corp. .....................  14,038,487          6,174,800
     250,000  Genuine Parts Co. ..............   6,600,695         10,980,000
     300,000  Navistar International Corp.+ ..   8,055,166          8,586,000
      29,460  Proliance International Inc.+ ..     139,101            155,843
                                              ------------      -------------
                                                29,134,025         26,194,183
                                              ------------      -------------
              AVIATION: PARTS AND SERVICES -- 1.7%
      19,000  Curtiss-Wright Corp. ...........     487,166          1,037,400
     328,400  Fairchild Corp., Cl. A+ ........   2,485,541            837,420
     450,000  GenCorp Inc.+ ..................   4,371,907          7,987,500
      89,000  Sequa Corp., Cl. A+ ............   3,752,093          6,145,450
      33,000  Sequa Corp., Cl. B+ ............   1,673,268          2,293,500
                                              ------------      -------------
                                                12,769,975         18,301,270
                                              ------------      -------------
              BROADCASTING -- 2.5%
     186,250  Gray Television Inc. ...........   2,591,066          1,828,975
     540,000  Liberty Corp. ..................  25,137,000         25,277,400
      74,500  Young Broadcasting Inc., Cl. A+      893,671            193,700
                                              ------------      -------------
                                                28,621,737         27,300,075
                                              ------------      -------------
              BUSINESS SERVICES -- 0.5%
     250,000  Cendant Corp. ..................   2,235,089          4,312,500
      15,000  ChoicePoint Inc.+ ..............     540,551            667,650
      30,000  Nashua Corp.+ ..................     258,767            210,600
      15,000  UNOVA Inc.+ ....................     351,409            507,000
                                              ------------      -------------
                                                 3,385,816          5,697,750
                                              ------------      -------------
              CABLE AND SATELLITE -- 9.1%
     130,000  Adelphia Communications Corp.,
                Cl. A+ .......................      91,925              5,200
   2,545,430  Cablevision Systems Corp.,
                Cl. A+ .......................  27,773,617         59,741,242
     348,611  DIRECTV Group Inc.+ ............   6,308,775          4,922,388
     130,000  EchoStar Communications Corp.,
                Cl. A+ .......................   3,973,740          3,532,100
     270,000  Liberty Global Inc., Cl. A+ ....   4,355,175          6,075,000
     270,000  Liberty Global Inc., Cl. C+ ....   4,184,384          5,724,000

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

     476,300  Rogers Communications Inc.,
                Cl. B ........................$  4,738,783      $   20,128,438
                                              ------------      --------------
                                                51,426,399         100,128,368
                                              ------------      --------------
              COMMUNICATIONS EQUIPMENT -- 3.1%
     108,000  Agere Systems Inc.+ ............   1,820,857           1,393,200
     650,000  Corning Inc.+ ..................   5,608,594          12,779,000
     900,000  Lucent Technologies Inc.+ ......   4,012,416           2,394,000
     480,000  Motorola Inc. ..................   5,177,961          10,843,200
     910,000  Nortel Networks Corp.+ .........   4,417,326           2,784,600
      80,000  Scientific-Atlanta Inc. ........   2,059,362           3,445,600
                                              ------------      --------------
                                                23,096,516          33,639,600
                                              ------------      --------------
              COMPUTER SOFTWARE AND SERVICES -- 0.2%
      60,000  Yahoo! Inc.+ ...................   2,113,362           2,350,800
                                              ------------      --------------
              CONSUMER PRODUCTS -- 2.4%
      85,000  Energizer Holdings Inc.+ .......   1,992,017           4,232,150
      93,000  Gallaher Group plc, ADR ........   2,374,002           5,594,880
         500  Givaudan SA ....................     135,440             338,838
     135,000  Hartmarx Corp.+ ................     647,646           1,054,350
      20,000  National Presto Industries Inc.      609,961             887,000
     190,000  Pactiv Corp.+ ..................   1,841,986           4,180,000
     800,000  Swedish Match AB ...............   8,319,382           9,415,319
      10,000  Wolverine World Wide Inc. ......      97,342             224,600
                                              ------------      --------------
                                                16,017,776          25,927,137
                                              ------------      --------------
              CONSUMER SERVICES -- 0.6%
     100,000  IAC/InterActiveCorp+ ...........   1,754,940           2,831,000
     218,100  Rollins Inc. ...................   1,601,272           4,298,751
                                              ------------      --------------
                                                 3,356,212           7,129,751
                                              ------------      --------------
              DIVERSIFIED INDUSTRIAL -- 5.8%
      50,000  Ampco-Pittsburgh Corp. .........     250,018             725,500
     330,000  Cooper Industries Ltd., Cl. A     17,872,379          24,090,000
     290,000  Crane Co. ......................   7,676,957          10,228,300
      30,000  Griffon Corp.+ .................     668,566             714,300
      50,000  Harbor Global Co. Ltd.+ ........     133,471             450,000
     440,000  Honeywell International Inc. ...  13,970,669          16,390,000
      80,000  ITT Industries Inc. ............   5,661,875           8,225,600
     233,400  Katy Industries Inc.+ ..........   1,923,525             723,540
      75,000  Lamson & Sessions Co.+ .........     560,465           1,876,500
                                              ------------      --------------
                                                48,717,925          63,423,740
                                              ------------      --------------
              ELECTRONICS -- 3.5%
     230,000  Texas Instruments Inc. .........   5,889,627           7,376,100
      65,000  Thermo Electron Corp.+ .........   1,249,065           1,958,450
     640,000  Thomas & Betts Corp.+ ..........  12,736,898          26,854,400
      90,000  Tyco International Ltd. ........   2,546,117           2,597,400
                                              ------------      --------------
                                                22,421,707          38,786,350
                                              ------------      --------------

                See accompanying notes to financial statements.

                                       5


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2005
================================================================================

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

              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES -- 2.1%
       8,000  Allegheny Energy Inc.+ .........$     98,789      $      253,200
      29,604  Chevron Corp. ..................  1,823,608            1,680,619
     195,000  ConocoPhillips .................  5,417,216           11,345,100
      40,000  Kerr-McGee Corp. ...............  1,969,210            3,634,400
     200,000  Mirant Corp.+ ..................     61,000              264,000
     210,000  Northeast Utilities ............  3,967,387            4,134,900
      75,000  Southwest Gas Corp. ............  1,491,943            1,980,000
                                              ------------      --------------
                                               14,829,153           23,292,219
                                              ------------      --------------
              ENTERTAINMENT -- 17.8%
       8,571  Chestnut Hill Ventures+ (a) ....     233,260             184,046
     414,000  Discovery Holding Co., Cl. A+ ..   4,558,514           6,272,100
      60,000  Dover Motorsports Inc. .........     309,314             366,600
   1,440,000  Gemstar-TV Guide
                International Inc.+ ..........   7,528,130           3,758,400
     132,000  Grupo Televisa SA, ADR .........   4,549,647          10,626,000
   4,100,000  Liberty Media Corp., Cl. A+ ....  27,997,367          32,267,000
     400,000  The Walt Disney Co. ............   9,427,101           9,588,000
   1,290,000  Time Warner Inc. ...............  18,657,271          22,497,600
   2,585,000  Viacom Inc., Cl. A .............  58,594,232          84,684,600
     776,000  Vivendi Universal SA, ADR ......  13,458,335          24,389,680
                                              ------------      --------------
                                               145,313,171         194,634,026
                                              ------------      --------------
              ENVIRONMENTAL SERVICES -- 2.5%
     260,000  Republic Services Inc. .........   4,733,105           9,763,000
     575,000  Waste Management Inc. ..........  13,314,341          17,451,250
                                              ------------      --------------
                                                18,047,446          27,214,250
                                              ------------      --------------
              EQUIPMENT AND SUPPLIES -- 2.8%
     210,000  CIRCOR International Inc. ......   2,325,092           5,388,600
     310,000  Flowserve Corp.+ ...............   4,940,899          12,263,600
     125,000  Gerber Scientific Inc.+ ........     873,551           1,196,250
     161,000  GrafTech International Ltd.+ ...   1,981,050           1,001,420
     360,000  Watts Water Technologies
                Inc., Cl. A ..................   4,629,146          10,904,400
                                              ------------      --------------
                                                14,749,738          30,754,270
                                              ------------      --------------
              FINANCIAL SERVICES -- 3.3%
     535,000  American Express Co. ...........  17,411,572          27,531,100
     105,000  Ameriprise Financial Inc. ......   2,465,618           4,305,000
      28,000  Deutsche Bank AG ...............   1,639,082           2,712,360
     115,000  Phoenix Companies Inc. .........   1,283,908           1,568,600
                                              ------------      --------------
                                                22,800,180          36,117,060
                                              ------------      --------------
              FOOD AND BEVERAGE -- 5.7%
      20,000  Corn Products International Inc.     246,550             477,800
      80,000  Del Monte Foods Co.+ ...........     606,728             834,400
     217,000  Diageo plc, ADR ................   8,314,676          12,651,100
     474,500  Flowers Foods Inc. .............   3,095,299          13,077,220

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

      94,000  Fomento Economico Mexicano
               SA de CV, ADR .................$  3,442,848      $    6,815,940
      50,000  General Mills Inc. .............   2,490,310           2,466,000
     240,000  Heinz (H.J.) Co. ...............   8,470,388           8,092,800
       3,000  Hershey Co. ....................     145,382             165,750
     115,000  Kerry Group plc, Cl. A .........   1,306,152           2,535,369
     616,000  PepsiAmericas Inc. .............   8,384,341          14,328,160
      15,000  Wrigley (Wm.) Jr. Co. ..........     920,295             997,350
                                              ------------      --------------
                                                37,422,969          62,441,889
                                              ------------      --------------
              HEALTH CARE -- 0.3%
      80,000  Sybron Dental Specialties
                Inc.+ ........................   1,479,621           3,184,800
                                              ------------      --------------
              HOTELS AND GAMING -- 6.0%
     475,000  Aztar Corp.+ ...................   4,056,053          14,435,250
      66,494  Dover Downs Gaming &
                Entertainment Inc. ...........     708,218             940,890
     221,000  Gaylord Entertainment Co.+ .....   6,298,073           9,633,390
   4,000,000  Hilton Group plc ...............  14,922,862          25,015,910
     410,000  Hilton Hotels Corp. ............   3,035,645           9,885,100
      33,000  Kerzner International Ltd.+ ....   1,802,733           2,268,750
      20,000  Las Vegas Sands Corp.+ .........     711,122             789,400
      65,000  MGM Mirage+ ....................   1,478,602           2,383,550
                                              ------------      --------------
                                                33,013,308          65,352,240
                                              ------------      --------------
              MACHINERY -- 0.5%
     154,000  CNH Global NV ..................   2,956,501           2,855,160
      40,000  Deere & Co. ....................   1,630,374           2,724,400
                                              ------------      --------------
                                                 4,586,875           5,579,560
                                              ------------      --------------
              MANUFACTURED HOUSING -- 0.7%
     570,000  Champion Enterprises Inc.+ .....   5,746,131           7,763,400
                                              ------------      --------------
              METALS AND MINING -- 3.7%
     320,000  Barrick Gold Corp. .............   2,998,415           8,918,400
     123,133  Kinross Gold Corp.+ ............   1,119,195           1,135,286
     470,000  Newmont Mining Corp. ...........   9,046,385          25,098,000
     215,000  Placer Dome Inc. ...............   2,020,400           4,929,950
                                              ------------      --------------
                                                15,184,395          40,081,636
                                              ------------      --------------
              PUBLISHING -- 11.1%
     190,000  Belo Corp., Cl. A ..............   3,284,122           4,067,900
   1,265,000  Media General Inc., Cl. A ......  24,869,900          64,135,500
      89,000  Meredith Corp. .................   1,780,257           4,658,260
   1,140,000  News Corp., Cl. A ..............  16,897,247          17,727,000
     465,000  PRIMEDIA Inc.+ .................   1,409,365             748,650
     354,000  Reader's Digest Association
                Inc. .........................   5,807,509           5,387,880
     311,000  Scripps (E.W.) Co., Cl. A ......  10,560,834          14,934,220
     338,000  Tribune Co. ....................  14,055,994          10,227,880
                                              ------------      --------------
                                                78,665,228         121,887,290
                                              ------------      --------------

                See accompanying notes to financial statements.

                                       6


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2005
================================================================================

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

              COMMON STOCKS (CONTINUED)
              REAL ESTATE -- 0.3%
     135,000  Griffin Land & Nurseries
                Inc.+ ........................$  1,588,939      $    3,524,175
                                              ------------      --------------
              RETAIL -- 1.7%
     120,000  Albertson's Inc. ...............   2,859,642           2,562,000
     320,000  AutoNation Inc.+ ...............   2,603,815           6,953,600
      18,000  Burlington Coat Factory
                Warehouse Corp. ..............     269,755             723,780
     120,000  Ingles Markets Inc., Cl. A .....   1,435,410           1,878,000
     280,000  Safeway Inc. ...................   5,993,100           6,624,800
                                               -----------        -----------
                                                13,161,722          18,742,180
                                               -----------        -----------
              SPECIALTY CHEMICALS -- 1.2%
     220,800  Ferro Corp. ....................   4,629,134           4,142,208
     683,100  Hercules Inc.+ .................  10,286,944           7,719,030
      50,000  Sensient Technologies Corp. ....   1,024,399             895,000
                                              ------------      --------------
                                                15,940,477          12,756,238
                                              ------------      --------------
              TELECOMMUNICATIONS -- 7.1%
     920,000  Cincinnati Bell Inc.+ ..........   4,858,994           3,229,200
      25,000  Commonwealth Telephone
                Enterprises Inc. .............     989,702             844,250
   1,680,000  Qwest Communications
                International Inc.+ ..........   4,404,046           9,492,000
   1,510,000  Sprint Nextel Corp. ............  22,668,733          35,273,600
     432,000  Telephone & Data Systems Inc. ..   9,428,220          15,564,960
     388,000  Telephone & Data Systems Inc.,
                Special ......................   7,780,949          13,428,680
                                              ------------      --------------
                                                50,130,644          77,832,690
                                              ------------      --------------

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

              TRANSPORTATION -- 0.0%
     100,000  Grupo TMM SA, Cl. A, ADR+ ......$    791,180      $      385,000
                                              ------------      --------------
              WIRELESS COMMUNICATIONS -- 0.2%
      40,000  United States Cellular Corp.+ ..   1,880,524           1,976,000
                                              ------------      --------------
              TOTAL COMMON STOCKS ............ 726,723,636       1,102,758,174
                                              ------------      --------------
              TOTAL INVESTMENTS -- 100.7% ....$726,723,636       1,102,758,174
                                              ============
              OTHER ASSETS AND LIABILITIES (NET) -- (0.7)% ....     (7,813,964)
                                                                --------------
              NET ASSETS -- 100.0% ............................ $1,094,944,210
                                                                ==============
- ----------------
 (a) Security fair valued under procedures established by the Board of
     Directors. The procedures may include reviewing available financial
     information about the company and reviewing valuation of comparable
     securities and other factors on a regular basis. At December 31, 2005, the
     market value of fair valued securities amounted to $184,046 or 0.02% of
     total net assets.
 +   Non-income producing security.
 ADR American Depository Receipt


                 See accompanying notes to financial statements.


                                       7


                           THE GABELLI VALUE FUND INC.


STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2005
================================================================================
ASSETS:
  Investments, at value (cost $726,723,636) ......$1,102,758,174
  Receivable for investments sold ................     6,992,907
  Dividends and interest receivable ..............       921,175
  Receivable for Fund shares sold ................       452,187
  Other assets ...................................        37,215
                                                  --------------
  TOTAL ASSETS ................................... 1,111,161,658
                                                  --------------
LIABILITIES:
  Payable to custodian ...........................    11,404,144
  Payable for Fund shares redeemed ...............     3,093,685
  Payable for investment advisory fees ...........       949,487
  Payable for shareholder service fees ...........       301,677
  Payable for distribution fees ..................       258,141
  Payable for shareholder
    communications expenses ......................       136,945
  Other accrued expenses .........................        73,369
                                                  --------------
  TOTAL LIABILITIES ..............................    16,217,448
                                                  --------------
  NET ASSETS applicable to 60,542,798
    shares outstanding ...........................$1,094,944,210
                                                  ==============
NET ASSETS CONSIST OF:
  Capital stock, each class at $0.001 par value ..$       60,543
  Additional paid-in capital .....................   724,391,170
  Accumulated distributions in excess of net
    investment income ............................          (889)
  Accumulated distributions in excess of net
    realized gain on investments and foreign
    currency transactions ........................    (5,541,052)
  Net unrealized appreciation on investments .....   376,034,538
  Net unrealized depreciation on foreign
    currency translations ........................          (100)
                                                  --------------
  NET ASSETS .....................................$1,094,944,210
                                                  ==============
SHARES OF CAPITAL STOCK:
  CLASS A:
  Net Asset Value and redemption price per share
    ($1,063,136,861 / 58,702,233 shares outstanding;
    100,000,000 shares authorized) ...............        $18.11
                                                          ======
  Maximum offering price per share
    (NAV / 0.945, based on maximum sales
    charge of 5.50% of the offering price) .......        $19.16
                                                          ======
  CLASS B:
  Net Asset Value and offering price per share
    ($17,803,758 / 1,030,509 shares outstanding;
    100,000,000 shares authorized) ...............        $17.28(a)
                                                          ======
  CLASS C:
  Net Asset Value and offering price per share
    ($14,003,591 / 810,056 shares outstanding;
    50,000,000 shares authorized) ................        $17.29(a)
                                                          ======
- --------------------
(a) Redemption price varies based on length of time held.

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2005
================================================================================
INVESTMENT INCOME:
  Dividends (net of foreign taxes of $203,108) ......$17,559,233
  Interest ..........................................    129,266
                                                     -----------
  TOTAL INVESTMENT INCOME ........................... 17,688,499
                                                     -----------
EXPENSES:
  Investment advisory fees .......................... 11,955,962
  Distribution fees - Class A .......................  2,902,740
  Distribution fees - Class B .......................    190,644
  Distribution fees - Class C .......................    154,359
  Shareholder services fees .........................    949,267
  Shareholder communications expenses ...............    269,215
  Custodian fees ....................................    159,943
  Directors' fees ...................................     69,146
  Legal and audit fees ..............................     66,729
  Registration fees .................................     37,545
  Miscellaneous expenses ............................    188,332
                                                     -----------
  TOTAL EXPENSES .................................... 16,943,882
                                                     -----------
  NET INVESTMENT INCOME .............................    744,617
                                                     -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments .................. 77,836,480
  Net realized loss on foreign currency transactions     (70,311)
  Net change in unrealized appreciation /
   depreciation on investments and
   foreign currency translations ....................(82,512,239)
                                                     -----------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
   INVESTMENTS AND FOREIGN CURRENCY ................. (4,746,070)
                                                     -----------
  NET DECREASE IN NET ASSETS RESULTING
   FROM OPERATIONS ..................................$(4,001,453)
                                                     ===========


                 See accompanying notes to financial statements.

                                       8



                           THE GABELLI VALUE FUND INC.


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


                                                                                    YEAR ENDED          YEAR ENDED
                                                                                 DECEMBER 31, 2005   DECEMBER 31, 2004
                                                                                 -----------------   -----------------
                                                                                                
OPERATIONS:
  Net investment income (loss)                                                      $      744,617    $   (1,651,707)
  Net realized gain on investments, foreign currency, and short sale transactions ..    77,766,169        51,980,502
  Net change in unrealized appreciation/depreciation on investments,
    short sales, and foreign currency translations .................................   (82,512,239)       99,431,427
                                                                                    --------------    --------------
  NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS ..................    (4,001,453)      149,760,222
                                                                                    --------------    --------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class A ........................................................................      (666,736)               --
                                                                                    --------------    --------------
                                                                                          (666,736)               --
                                                                                    --------------    --------------
  Net realized gains on investments
    Class A ........................................................................   (73,800,544)      (48,418,476)
    Class B ........................................................................    (1,289,884)         (811,174)
    Class C ........................................................................    (1,025,214)         (652,108)
                                                                                    --------------    --------------
                                                                                       (76,115,642)      (49,881,758)
                                                                                    --------------    --------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..............................................   (76,782,378)      (49,881,758)
                                                                                    --------------    --------------
CAPITAL SHARE TRANSACTIONS
    Class A ........................................................................  (120,095,977)      (91,936,401)
    Class B ........................................................................    (1,087,763)        1,041,509
    Class C ........................................................................    (1,199,523)          368,973
                                                                                    --------------    --------------
  NET DECREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS .......................  (122,383,263)      (90,525,919)
                                                                                    --------------    --------------
  REDEMPTION FEES ..................................................................        52,322             5,857
                                                                                    --------------    --------------
  NET INCREASE (DECREASE) IN NET ASSETS ............................................  (203,114,772)        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 $0 and $0,
    respectively) ..................................................................$1,094,944,210    $1,298,058,982
                                                                                    ==============    ==============


NOTES TO FINANCIAL STATEMENTS
================================================================================

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

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

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

                                       9


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

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 with remaining maturities of 60 days or less that
are not  credit  impaired  are  valued  at  amortized  cost,  unless  the  Board
determines  such amount does not reflect the  securities'  fair value,  in which
case these  securities  will be 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 average of the latest bid and
asked prices.  If there were no asked prices quoted on such day, the security is
valued using the closing bid price.  Futures contracts are valued at the closing
settlement  price of the  exchange  or board  of trade on which  the  applicable
contract is traded.

Securities and assets for which market  quotations are not readily available are
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. At December
31, 2005, there were no open repurchase agreements.

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 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.

                                       10

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

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.  At December 31,  2005,  there were no open futures
contracts.

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 and  interest  expense is  recorded on the
accrual  basis.  The Fund did not hold any short  positions  as of December  31,
2005.

FOREIGN CURRENCY TRANSLATIONS.  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 current exchange
rates.  Purchases and sales of investment  securities,  income, and expenses are
translated  at the exchange  rate  prevailing  on the  respective  dates of such
transactions.  Unrealized  gains and losses that result from  changes in foreign
exchange rates and/or changes in market prices of securities  have been included
in unrealized  appreciation/depreciation  on  investments  and foreign  currency
translations.  Net realized  foreign  currency  gains and losses  resulting from
changes in exchange  rates include  foreign  currency  gains and losses  between
trade date and settlement date on investment  securities  transactions,  foreign
currency  transactions,  and the difference  between the amounts of interest and
dividends  recorded on the books of the Fund and the amounts actually  received.
The  portion of foreign  currency  gains and losses  related to  fluctuation  in
exchange rates between the initial trade date and subsequent  sale trade date is
included in realized gain/(loss) on investments.

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

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

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium and  accretion  of discount) is recorded on the accrual
basis.  Premiums  and  discounts  on debt  securities  are  amortized  using the
effective  yield  to  maturity  method.  Dividend  income  is  recorded  on  the
ex-dividend date except for certain  dividends which are recorded as soon as the
Fund is informed of the dividend.

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

                                       11

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

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

CUSTODIAN FEE CREDITS. When cash balances are maintained in the custody account,
the Fund receives  credits which are used to offset  custodian  fees.  The gross
expenses paid under the custody  arrangement  are included in custodian  fees in
the  Statement of  Operations  with the  corresponding  expense  offset shown as
"custodian fee credits".

DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend date. Distributions to shareholders
are based on income and capital gains as  determined in accordance  with Federal
income tax  regulations,  which may differ  from  income  and  capital  gains as
determined  under  U.S.  generally   accepted   accounting   principles.   These
differences  are  primarily  due to differing  treatments of income and gains on
various  investment  securities and foreign  currency  transactions  held by the
Fund, timing differences,  and differing characterizations of distributions made
by the Fund. Distributions from net investment income include net realized gains
on  foreign  currency  transactions.   These  book/tax  differences  are  either
temporary or permanent in nature. To the extent these differences are permanent,
adjustments are made to the appropriate  equity accounts in the fiscal year when
the differences arise. These  reclassifications have no impact on the NAV of the
Fund and the  calculation  of net  investment  income per share in the Financial
Highlights  excludes  these  adjustments.  For the year ended December 31, 2005,
reclassifications  were made to increase accumulated  distributions in excess of
net  investment  income by $78,770 and  decrease  accumulated  distributions  in
excess of net realized gain on investments by $78,770.

The tax character of distributions paid during the years ended December 31, 2005
and December 31, 2004 was as follows:


                                                                YEAR ENDED                 YEAR ENDED
                                                             DECEMBER 31, 2005          DECEMBER 31, 2004
                                                             -----------------          -----------------
                                                                                     
                  DISTRIBUTIONS PAID FROM:
                  Ordinary income (inclusive of short-term
                    capital gains) ........................... $ 1,290,094                 $ 1,627,581
                  Net long-term capital gains ................  75,492,284                  48,254,177
                                                               -----------                 -----------
                  Total distributions paid ................... $76,782,378                 $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.

As of December 31, 2005, the components of  accumulated  earnings/(losses)  on a
tax basis were as follows:

     Undistributed ordinary income ...........................  $        820
     Undistributed long-term capital gains ...................     1,032,106
     Net unrealized appreciation on investments and
       foreign currency ......................................   369,459,571
                                                                ------------
     Total accumulated gain ..................................  $370,492,497
                                                                ============

                                       12


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

The following summarizes the tax cost of investments and related unrealized
appreciation/depreciation at December 31, 2005:


                                                                     GROSS            GROSS         NET UNREALIZED
                                                                  UNREALIZED       UNREALIZED        APPRECIATION/
                                                 COST            APPRECIATION     DEPRECIATION      (DEPRECIATION)
                                                 ----            ------------     ------------      --------------
                                                                                         
                  Investments ............. $733,298,504         $409,869,716    $(40,410,046)       $369,459,670


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 affiliated persons of the Adviser.

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

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the year ended December 31, 2005, other than short-term  securities,  aggregated
$31,541,065 and $229,338,029, respectively.

6.  TRANSACTIONS  WITH AFFILIATES.  During the year ended December 31, 2005, the
Fund paid brokerage commissions of $342,350 to Gabelli & Company.  Additionally,
Gabelli & Company  informed the Fund that it received  $143,075  from  investors
representing  commissions  (sales  charges and  underwriting  fees) on sales and
redemptions of Fund shares.

The cost of calculating  the Fund's NAV per share is a Fund expense  pursuant to
the Advisory  Agreement between the Fund and the Adviser.  During the year ended
December 31, 2005, the Fund  reimbursed the Adviser  $45,000 in connection  with
the cost of  computing  the  Fund's  NAV,  which is  included  in  miscellaneous
expenses in the Statement of Operations.

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

Effective  June 15, 2005,  the Fund imposed a redemption fee of 2.00% on Class A
Shares,  Class B Shares, and Class C Shares that are redeemed or exchanged on or
before the  seventh  day after the date of a  purchase.  (From  November 1, 2004
through  June 14, 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

                                       13


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

from  the  proceeds  otherwise  payable  to the  redeeming  shareholders  and is
retained by the Fund. The redemption  fees retained by the Fund during the years
ended  December 31, 2005 and  December 31, 2004  amounted to $52,322 and $5,857,
respectively.

The redemption fee does not apply to shares purchased  through programs that the
Adviser  determined to have  appropriate  short-term  trading policies in place.
Additionally,  certain recordkeepers for qualified and non-qualified  retirement
plans that could not collect the redemption fee at the participant  level due to
systems  limitations  have  received an  extension to  implement  such  systems.
Transactions in shares of capital stock were as follows:



                                                               YEAR ENDED                       YEAR ENDED
                                                            DECEMBER 31, 2005                DECEMBER 31, 2004
                                                       -------------------------       ----------------------------
                                                        SHARES          AMOUNT           SHARES           AMOUNT
                                                       ----------   ------------       -----------    -------------
                                                                 CLASS A                          CLASS A
                                                       -------------------------       ----------------------------
                                                                                          
Shares sold .........................................   3,107,146  $  59,989,477         6,030,365    $ 110,732,311
Shares issued upon reinvestment of dividends ........   3,721,831     67,513,966         2,261,031       43,954,437
Shares redeemed ..................................... (12,826,666)  (247,599,420)      (13,467,997)    (246,623,149)
                                                       ----------  -------------       -----------    -------------
    Net decrease ....................................  (5,997,689) $(120,095,977)       (5,176,601)   $ (91,936,401)
                                                       ==========  =============       ===========    =============
                                                                CLASS B                           CLASS B
                                                       -------------------------       ----------------------------
Shares sold .........................................      20,985  $     381,787           271,816    $   4,877,768
Shares issued upon reinvestment of dividends ........      60,316      1,043,462            35,424          663,482
Shares redeemed .....................................    (134,928)    (2,513,012)         (256,767)      (4,499,741)
                                                       ----------  -------------       -----------    -------------
    Net increase/(decrease) .........................     (53,627) $  (1,087,763)           50,473    $   1,041,509
                                                       ==========  =============       ===========    =============
                                                                CLASS C                           CLASS C
                                                       -------------------------       ----------------------------
Shares sold .........................................     119,549  $   2,220,629           350,382    $   6,259,650
Shares issued upon reinvestment of dividends ........      41,465        717,762            25,225          472,969
Shares redeemed .....................................    (223,193)    (4,137,914)         (359,665)      (6,363,646)
                                                       ----------  -------------       -----------    -------------
    Net increase/(decrease) .........................     (62,179) $  (1,199,523)           15,942    $     368,973
                                                       ==========  =============       ===========    =============


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

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


                                       14


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

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



                                     INCOME
                          FROM INVESTMENT OPERATIONS                             DISTRIBUTIONS
             --------------------------------------------------------  ---------------------------------------
                                                 Net
             Net Asset                      Realized and     Total                    Net
   Period      Value,         Net            Unrealized      from         Net       Realized
   Ended     Beginning    Investment       Gain/(Loss) on  Investment  Investment    Gain on         Total
December 31  of Period   Income/(Loss)(a)   Investments    Operations    Income    Investments   Distributions
- -----------  ---------   ----------------   ------------   ----------  ----------  -----------   -------------
                                                                              
CLASS A
   2005       $19.49        $ 0.02            $(0.05)       $(0.03)      $(0.01)    $(1.34)        $(1.35)
   2004        17.97         (0.02)             2.31          2.29           --      (0.77)         (0.77)
   2003        13.81         (0.05)             4.45          4.40           --      (0.24)         (0.24)
   2002        16.43         (0.04)            (2.58)        (2.62)          --         --             --
   2001        16.13         (0.05)             0.93          0.88           --      (0.58)         (0.58)
CLASS B
   2005       $18.79        $(0.12)           $(0.05)       $(0.17)          --     $(1.34)        $(1.34)
   2004        17.47         (0.15)             2.24          2.09           --      (0.77)         (0.77)
   2003        13.53         (0.17)             4.35          4.18           --      (0.24)         (0.24)
   2002        16.23         (0.14)            (2.56)        (2.70)          --         --             --
   2001        16.07         (0.18)             0.92          0.74           --      (0.58)         (0.58)
CLASS C
   2005       $18.80        $(0.12)           $(0.05)       $(0.17)          --     $(1.34)        $(1.34)
   2004        17.49         (0.15)             2.23          2.08           --      (0.77)         (0.77)
   2003        13.54         (0.17)             4.36          4.19           --      (0.24)         (0.24)
   2002        16.24         (0.14)            (2.56)        (2.70)          --         --             --
   2001        16.07         (0.18)             0.93          0.75           --      (0.58)         (0.58)




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

                          Net Asset            Net Assets      Net
   Period                   Value,               End of    Investment                Portfolio
   Ended     Redemption     End of     Total     Period      Income/    Operating     Turnover
December 31    Fees(a)      Period    Return+  (in 000's)    (Loss)    Expenses (b)    Rate
- -----------  ----------   ---------   -------  ----------  ----------  ------------  ----------
                                                                    
CLASS A
   2005       $0.00(d)     $18.11      (0.2)%  $1,063,137     0.08%       1.40%          3%
   2004        0.00(d)      19.49      12.8     1,261,293    (0.11)       1.39          12
   2003          --         17.97      31.9     1,255,668    (0.35)       1.44(c)        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
CLASS B
   2005       $0.00(d)     $17.28      (0.9)%  $   17,804    (0.67)%      2.15%          3%
   2004        0.00(d)      18.79      12.0        20,366    (0.86)       2.14          12
   2003          --         17.47      30.9        18,059    (1.10)       2.19(c)        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
CLASS C
   2005       $0.00(d)     $17.29      (0.9)%  $   14,003    (0.67)%      2.15%          3%
   2004        0.00(d)      18.80      11.9        16,400    (0.85)       2.14          12
   2003          --         17.49      30.9        14,973    (1.10)       2.19(c)        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

- -------------------
  + 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.
(a) Per share amounts have been calculated using the average shares outstanding
    method.
(b) The ratios do not include a reduction of expenses for custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits, the expense ratios would be 1.39% (Class A), 2.18% (Class B), and
    2.18% (Class C) for 2001. For the fiscal years ended December 31, 2002 and
    2003, the effect of the custodian fee credits were minimal. For the fiscal
    years ended December 31, 2004 and 2005, there were no custodian fee credits.
(c) The Fund incurred dividend expense on securities sold short for the year
    ended December 31, 2003. If the dividend expense had not been incurred, the
    ratios of operating expenses to average net assets would have been 1.43%
    (Class A), 2.18% (Class B), and 2.18% (Class C), respectively.
(d) Amount represents less than $0.005 per share.


                 See accompanying notes to financial statements.

                                       15



THE GABELLI VALUE FUND INC.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
================================================================================

To the Board of Directors and Shareholders of
The Gabelli Value Fund Inc.:

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material  respects,  the  financial  position  of The  Gabelli  Value  Fund Inc.
(hereafter  referred to as the "Fund") at December 31, 2005,  the results of its
operations  for the year then  ended,  the changes in its net assets for each of
the two years in the period then ended and the financial  highlights for each of
the periods  presented,  in  conformity  with  accounting  principles  generally
accepted  in the  United  States of  America.  These  financial  statements  and
financial highlights  (hereafter referred to as "financial  statements") are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  financial  statements in  accordance  with the standards of the
Public Company  Accounting  Oversight  Board (United  States).  Those  standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.  We believe that our audits,  which included
confirmation  of  securities  at December  31, 2005 by  correspondence  with the
custodian and brokers, provide a reasonable basis for our opinion.


PricewaterhouseCoopers LLP
New York, New York
February 24, 2006




                                       16




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

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


                         TERM OF         NUMBER OF
NAME, POSITION(S)      OFFICE AND      FUNDS IN FUND
    ADDRESS 1           LENGTH OF    COMPLEX OVERSEEN  PRINCIPAL OCCUPATION(S)                        OTHER DIRECTORSHIPS
    AND AGE           TIME SERVED 2     BY DIRECTOR    DURING PAST FIVE YEARS                         HELD BY DIRECTOR 4
- ----------------      -------------  ----------------  ----------------------                        -------------------
INTERESTED DIRECTORS 3:
- ----------------------
                                                                                          
MARIO J. GABELLI       Since 1989          24      Chairman of the Board and Chief Executive         Director of Morgan
Director and                                       Officer of GAMCO Investors, Inc. and Chief        Group Holdings, Inc.
Chief Investment Officer                           Investment Officer - Value Portfolios of Gabelli  (holding company)
Age: 63                                            Funds, LLC and GAMCO Asset Management Inc.;
                                                   Chairman and Chief Executive Officer of Lynch
                                                   Interactive Corporation (multimedia and services)
NON-INTERESTED DIRECTORS:
- ------------------------
ANTHONY J. COLAVITA    Since 1989          34      Partner in the law firm of                                 --
Director                                           Anthony J. Colavita, P.C.
Age: 70

ROBERT J. MORRISSEY    Since 1989           7      Partner in the law firm of Morrissey,                      --
Director                                           Hawkins & Lynch
Age: 66

ANTHONY R. PUSTORINO   Since 1989          14      Certified Public Accountant; Professor            Director of Lynch
Director                                           Emeritus, Pace University                         Corporation
Age: 80                                                                                              (diversified
                                                                                                     manufacturing)

WERNER J. ROEDER, MD   Since 2001          23      Medical Director of Lawrence Hospital and                  --
Director                                           practicing private physician
Age: 65





- --------------------------------------------------------------------------------
                   2005 TAX NOTICE TO SHAREHOLDERS (Unaudited)
For the fiscal year ended December 31, 2005, the Fund paid to  shareholders,  on
December 28, 2005,  ordinary income dividends  (inclusive of short-term  capital
gains)  totaling  $0.0236,  $0.0115,  and $0.0115 and a long-term  capital  gain
distribution,  designated as a capital gain dividend totaling $1.3264,  $1.3264,
and $1.3264 per share for Class A, Class B, and Class C,  respectively.  For the
fiscal year ended  December  31,  2005,  100% of the  ordinary  income  dividend
qualifies for the dividend received deduction available to corporations and 100%
of the ordinary income distributions was qualified dividend income.
- --------------------------------------------------------------------------------

                                       17

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


                              TERM OF
NAME, POSITION(S)            OFFICE AND
    ADDRESS 1                 LENGTH OF                             PRINCIPAL OCCUPATION(S)
    AND AGE                 TIME SERVED 2                            DURING PAST FIVE YEARS
- ----------------            -------------                           -----------------------
OFFICERS:
- --------
                                                                      
BRUCE N. ALPERT              Since 2003                    Executive Vice President and Chief Operating Officer of
President and Treasurer                                    Gabelli Funds, LLC since 1988 and an officer of all
Age: 54                                                    of the registered investment companies in the Gabelli
                                                           Funds complex. Director and President of Gabelli
                                                           Advisers,Inc. since 1998.

JAMES E. MCKEE               Since 1995                    Vice President, General Counsel and Secretary of
Secretary                                                  GAMCO Investors, Inc. since 1999 and GAMCO Asset
Age: 42                                                    Management Inc. since 1993; Secretary of all of
                                                           the registered investment companies in the
                                                           Gabelli Funds complex.

PETER D. GOLDSTEIN          Since 2004                     Director of Regulatory Affairs for GAMCO Investors,
Chief Compliance Officer                                   Inc. Compliance Officer since 2004; Chief
Age: 52                                                    Compliance Officer of all of the registered investment
                                                           companies in the Gabelli Funds complex; Vice
                                                           President of Goldman Sachs Asset Management
                                                           from 2000 through 2004.



- ------------------
  1 Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
  2 Each Director will hold office for an indefinite  term until the earliest of
    (i) the next  meeting of  shareholders,  if any,  called for the  purpose of
    considering  the  election or  re-election  of such  Director  and until the
    election and qualification of his or her successor,  if any, elected at such
    meeting,  or (ii) the date a Director  resigns or retires,  or a Director is
    removed by the Board of Directors or  shareholders,  in accordance  with the
    Fund's By-Laws and Articles of Incorporation.  Each officer will hold office
    for an indefinite  term until the date he or she resigns or retires or until
    his or her successor is elected and qualified.  Effective November 16, 2005,
    Mr. Karl Otto Pohl  resigned  from the Board of Directors  and now serves as
    Director Emeritus.
  3 "Interested  person" of the Fund as defined in the Investment Company Act of
    1940.  Mr.  Gabelli is  considered  an  "interested  person"  because of his
    affiliation  with  Gabelli  Funds,  LLC which acts as the Fund's  investment
    adviser.
  4 This column includes only  directorships of companies  required to report to
    the SEC under the Securities Exchange Act of 1934(i.e.  public companies) or
    other investment companies registered under the 1940 Act.

                                       18



- --------------------------------------------------------------------------------
GABELLI FUNDS AND YOUR PERSONAL PRIVACY
================================================================================

WHO ARE WE?
The Gabelli/GAMCO 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 and Gabelli  Advisers,  Inc.,  which are affiliated  with
GAMCO Investors,  Inc. GAMCO Investors, Inc. 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.
- --------------------------------------------------------------------------------




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

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


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


                                    OFFICERS

Bruce N. Alpert                                     James E. McKee
PRESIDENT 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.
- --------------------------------------------------------------------------------
GAB409Q405SR



                                                               [GRAPHIC OMITTED]
                                                                    TRIANGLE ART

                                                                  THE
                                                                  GABELLI
                                                                  VALUE
                                                                  FUND
                                                                  INC.



                                                                   ANNUAL REPORT
                                                               DECEMBER 31, 2005



ITEM 2. CODE OF ETHICS.

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

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

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


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

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


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

AUDIT FEES

     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $47,858 in 2005 and $50,874 in 2004.

AUDIT-RELATED FEES

     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are $0 in 2005 and $0 in 2004.


TAX FEES

     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax advice, and tax planning are $2,880 in 2005 and $2,550
         in 2004.

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

ALL OTHER FEES

     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         in 2005 and $0 in 2004.

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

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

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

                           (b) N/A

                           (c) 100%

                           (d) N/A


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

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $0 in 2005 and $0 in 2004.

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

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS.

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



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

Not applicable.



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

Not applicable.



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

Not applicable.


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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1)   Code of ethics, or any amendment  thereto,  that is the subject of
              disclosure required by Item 2 is
              attached hereto.

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

     (a)(3)   Not applicable.

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


                                   SIGNATURES

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

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

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


Date     March 10, 2006
    ----------------------------------------------------------------------------


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


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


Date     March 10, 2006
    ----------------------------------------------------------------------------



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