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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

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

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

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

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


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

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

                    Date of reporting period: June 30, 2006
                                             --------------


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

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to  Secretary,  Securities  and Exchange  Commission,  100 F Street,  NE,
Washington,  DC 20549. The OMB has reviewed this collection of information under
the clearance requirements of 44 U.S.C. ss. 3507.







ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                           THE GABELLI VALUE FUND INC.

                               SEMI-ANNUAL REPORT
                                 JUNE 30, 2006


TO OUR SHAREHOLDERS,

      During  the second  quarter  of 2006,  The  Gabelli  Value Fund Inc.  (the
"Fund") rose 1.0%,  while the Standard & Poor's  ("S&P") 500 Index declined 1.4%
and the Dow Jones Industrial  Average  rose 0.9%. For the six month period ended
June 30,  2006,  the Fund was up 8.2% versus  gains of 2.7% and 5.3% for the S&P
500 Index and the Dow Jones Industrial Average, respectively.

      Enclosed are the financial  statements and the investment  portfolio as of
June 30, 2006.


COMPARATIVE RESULTS
- ---------------------------------------------------------------------------------------------------------------------
                                           AVERAGE ANNUAL RETURNS THROUGH JUNE 30, 2006 (A)
                                           ------------------------------------------------
                                                                                                              Since
                                              Year to                                                       Inception
                                   Quarter     Date     1 Year     3 Year    5 Year     10 Year   15 Year   (9/29/89)
                                   -------     ----     ------     ------    ------     -------   -------   ---------
                                                                                     
  GABELLI VALUE FUND CLASS A .....  1.03%      8.23%     8.22%     12.56%     5.43%     11.80%    13.67%     12.64%
                                   (4.53)(B)   2.27(B)   2.26(B)   10.46(B)   4.24(B)   11.17(B)  13.24(B)   12.27(B)
  S&P 500 Index .................. (1.44)      2.71      8.62      11.21      2.49       8.32     10.73      10.35
  Dow Jones Industrial Average ...  0.93       5.25     11.07       9.95      3.47       9.17     11.87      11.50
  Nasdaq Composite Index ......... (7.17)     (1.51)     5.60      10.21      0.10       6.25     10.65       9.53

  Class B ........................  0.81       7.81      7.45      11.73      4.63      11.27     13.31      12.33
                                   (4.19)(c)   2.81(c)   2.45(c)   10.93(c)   4.30(c)   11.27(c)  13.31(c)   12.33(c)
  Class C ........................  0.81       7.81      7.44      11.72      4.64      11.30     13.33      12.35
                                   (0.19)(c)   6.81(c)   6.44(c)   11.72(c)   4.64(c)   11.30(c)  13.33(c)   12.35(c)

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

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


THE GABELLI VALUE FUND INC.
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from January 1, 2006 through June 30, 2006
                                                                   EXPENSE TABLE
- --------------------------------------------------------------------------------
We believe it is important for you to understand the impact of fees and expenses
regarding  your  investment.  All mutual  funds have  operating  expenses.  As a
shareholder  of a fund,  you  incur  ongoing  costs,  which  include  costs  for
portfolio  management,  administrative  services,  and shareholder reports (like
this one), among others.  Operating  expenses,  which are deducted from a fund's
gross income,  directly  reduce the investment  return of a fund.  When a fund's
expenses are expressed as a percentage of its average net assets, this figure is
known as the expense  ratio.  The  following  examples  are intended to help you
understand  the  ongoing  costs (in  dollars) of  investing  in your Fund and to
compare these costs with those of other mutual funds.  The examples are based on
an  investment  of $1,000 made at the beginning of the period shown and held for
the entire period.

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

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

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

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

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs only and do not  reflect  any  transactional  costs such as sales
charges (loads),  redemption fees, or exchange fees, if any, which are described
in the Prospectus. If these costs were applied to your account, your costs would
be higher.  Therefore, the 5% hypothetical return is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different funds. The "Annualized  Expense Ratio"  represents the actual expenses
for the last six  months  and may be  different  from the  expense  ratio in the
Financial Highlights which is for the six months ended June 30, 2006.

                 Beginning        Ending     Annualized   Expenses
               Account Value  Account Value   Expense    Paid During
                  01/01/06       06/30/06      Ratio       Period*
- --------------------------------------------------------------------------------
THE GABELLI VALUE FUND INC.
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class A         $1,000.00       $1,082.30      1.42%       $ 7.33
Class B         $1,000.00       $1,078.10      2.17%       $11.18
Class C         $1,000.00       $1,078.10      2.17%       $11.18

HYPOTHETICAL 5% RETURN
Class A         $1,000.00       $1,017.75      1.42%       $ 7.10
Class B         $1,000.00       $1,014.03      2.17%       $10.84
Class C         $1,000.00       $1,014.03      2.17%       $10.84

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

                                       2


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of June 30, 2006:


THE GABELLI VALUE FUND INC.

Entertainment .................................  11.9%
Publishing ....................................  10.8%
Cable and Satellite ...........................   8.4%
Telecommunications ............................   7.5%
Food and Beverage .............................   5.8%
Broadcasting ..................................   5.6%
Metals and Mining .............................   4.8%
Diversified Industrial ........................   4.7%
Financial Services ............................   4.3%
Energy and Utilities ..........................   3.7%
Equipment and Supplies ........................   3.4%
Electronics ...................................   3.1%
Consumer Products .............................   3.0%
Repurchase Agreements .........................   2.9%
Environmental Services ........................   2.7%
Communications Equipment ......................   2.7%
Hotels and Gaming .............................   2.6%
Consumer Services .............................   2.2%
Automotive: Parts and Accessories .............   2.2%
Aviation: Parts and Services ..................   1.9%
Specialty Chemicals ...........................   1.2%
Agriculture ...................................   0.9%
Aerospace .....................................   0.9%
Manufactured Housing ..........................   0.6%
Retail ........................................   0.6%
Machinery .....................................   0.6%
Real Estate ...................................   0.5%
Wireless Communications .......................   0.3%
Computer Software and Services ................   0.2%
Business Services .............................   0.2%
Transportation ................................   0.0%
Other Assets and Liabilities (Net) ............  (0.2)%
                                                ------
                                                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  MARCH 31,  2006.  SHAREHOLDERS  MAY  OBTAIN  THIS
INFORMATION   AT   WWW.GABELLI.COM   OR  BY  CALLING  THE  FUND  AT  800-GABELLI
(800-422-3554).  THE  FUND'S  FORM N-Q IS  AVAILABLE  ON THE  SEC'S  WEBSITE  AT
WWW.SEC.GOV  AND MAY ALSO BE  REVIEWED  AND  COPIED AT THE  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 is available without charge, upon request, (i)
by calling 800-GABELLI  (800-422-3554);  (ii) by writing to The Gabelli Funds at
One Corporate Center,  Rye, NY 10580-1422;  and (iii) by visiting the Securities
and Exchange Commission's website at www.sec.gov.

                                       3



THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS -- JUNE 30, 2006 (UNAUDITED)
- --------------------------------------------------------------------------------

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

               COMMON STOCKS -- 97.3%
               AEROSPACE -- 0.9%
       1,000   Lockheed Martin Corp. .........$     25,800          $    71,740
   1,000,000   Rolls-Royce Group plc+ ........   7,007,796            7,655,750
  53,800,000   Rolls-Royce Group plc, Cl. B ..      55,145              101,975
                                              ------------          -----------
                                                 7,088,741            7,829,465
                                              ------------          -----------
               AGRICULTURE -- 0.9%
     185,000   Archer-Daniels-Midland Co. ....   2,275,910            7,636,800
      30,000   Mosaic Co.+ ...................     373,124              469,500
                                              ------------          -----------
                                                 2,649,034            8,106,300
                                              ------------          -----------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.2%
      38,000   China Yuchai International Ltd.+    300,576              277,780
     450,000   Dana Corp. ....................   6,036,030            1,188,000
     250,000   Genuine Parts Co. .............   6,600,695           10,415,000
     275,000   Navistar International Corp.+     7,392,667            6,767,750
      28,000   Proliance International Inc.+       131,723              129,360
                                              ------------          -----------
                                                20,461,691           18,777,890
                                              ------------          -----------
               AVIATION: PARTS AND SERVICES -- 1.9%
      34,000   Curtiss-Wright Corp. ..........     441,649            1,049,920
     350,000   Fairchild Corp., Cl. A+ .......   2,502,891              728,000
     340,000   GenCorp Inc.+ .................   3,135,471            5,450,200
      80,000   Sequa Corp., Cl. A+ ...........   3,464,314            6,520,000
      33,000   Sequa Corp., Cl. B+ ...........   1,673,268            2,697,750
                                              ------------          -----------
                                                11,217,593           16,445,870
                                              ------------          -----------
               BROADCASTING -- 5.6%
   1,200,000   CBS Corp., Cl. A ..............  21,763,305           32,472,000
     132,000   Gray Television Inc. ..........   1,558,505              764,280
     187,500   Liberty Media Holding Corp. -
                Capital, Cl. A+ ..............  11,537,181           15,706,875
      30,000   Young Broadcasting Inc.,
                Cl. A+ .......................     270,342               94,200
                                              ------------          -----------
                                                35,129,333           49,037,355
                                              ------------          -----------
               BUSINESS SERVICES -- 0.2%
      15,000   ChoicePoint Inc.+ .............     540,551              626,550
      30,000   Intermec Inc.+ ................     695,161              688,200
      30,000   Nashua Corp.+ .................     258,767              206,100
                                              ------------          -----------
                                                 1,494,479            1,520,850
                                              ------------          -----------
               CABLE AND SATELLITE -- 8.4%
     130,000   Adelphia Communications Corp.,
                 Cl. A+ ......................      91,925                5,850
   2,175,000   Cablevision Systems Corp.,
                 Cl. A+ ......................   6,855,175           46,653,750
     335,000   DIRECTV Group Inc.+ ...........   5,907,032            5,527,500
     120,000   EchoStar Communications
                 Corp., Cl. A+ ...............   3,707,953            3,697,200
     250,000   Liberty Global Inc., Cl. A+ ...   4,300,954            5,375,000

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

      15,000   Liberty Global Inc., Cl. C+ ...$    256,685          $   308,550
     302,000   Rogers Communications Inc.,
                 Cl. B .......................   2,470,978           12,200,800
                                              ------------          -----------
                                                23,590,702           73,768,650
                                              ------------          -----------
               COMMUNICATIONS EQUIPMENT -- 2.7%
     100,000   Agere Systems Inc.+ ...........   1,576,057            1,470,000
     429,000   Corning Inc.+ .................   3,895,784           10,377,510
     740,000   Lucent Technologies Inc.+ .....   3,096,298            1,790,800
     390,000   Motorola Inc. .................   4,128,840            7,858,500
     830,000   Nortel Networks Corp.+ ........   3,825,530            1,859,200
                                              ------------          -----------
                                                16,522,509           23,356,010
                                              ------------          -----------
               COMPUTER SOFTWARE AND SERVICES -- 0.2%
      56,000   Yahoo! Inc.+ ..................   1,968,559            1,848,000
                                              ------------          -----------
               CONSUMER PRODUCTS -- 3.0%
      85,000   Energizer Holdings Inc.+ ......   1,992,017            4,978,450
      93,000   Gallaher Group plc, ADR .......   2,374,002            5,816,220
         500   Givaudan SA ...................     135,440              393,645
     130,000   Hartmarx Corp.+ ...............     606,544              780,000
       6,200   National Presto Industries Inc.     179,358              324,136
     175,000   Pactiv Corp.+ .................   1,690,548            4,331,250
     600,000   Swedish Match AB ..............   6,254,604            9,671,032
       4,000   Wolverine World Wide Inc. .....      38,937               93,320
                                              ------------          -----------
                                                13,271,450           26,388,053
                                              ------------          -----------
               CONSUMER SERVICES -- 2.2%
      90,000   IAC/InterActiveCorp+ ..........   1,685,751            2,384,100
     720,000   Liberty Media Holding Corp. -
                Interactive, Cl. A+ ..........  14,491,020           12,427,200
     205,000   Rollins Inc. ..................   1,500,548            4,026,200
                                              ------------          -----------
                                                17,677,319           18,837,500
                                              ------------          -----------
               DIVERSIFIED INDUSTRIAL -- 4.7%
      49,000   Ampco-Pittsburgh Corp. ........     245,017            1,403,850
      73,000   Cooper Industries Ltd., Cl. A     4,890,363            6,783,160
     210,000   Crane Co. .....................   5,510,883            8,736,000
      29,000   Griffon Corp.+ ................     644,825              756,900
      50,000   Harbor Global Co. Ltd.+ .......      88,471              455,500
     375,000   Honeywell International Inc. ..  11,514,241           15,112,500
     150,000   ITT Industries Inc. ...........   5,499,219            7,425,000
     220,000   Katy Industries Inc.+ .........   1,802,518              514,800
       3,000   Lamson & Sessions Co.+ ........      34,956               85,080
                                              ------------          -----------
                                                30,230,493           41,272,790
                                              ------------          -----------
               ELECTRONICS -- 3.1%
     220,000   Texas Instruments Inc. ........   5,563,627            6,663,800
      60,000   Thermo Electron Corp.+ ........   1,162,178            2,174,400
     300,000   Thomas & Betts Corp.+ .........   5,345,034           15,390,000
     110,000   Tyco International Ltd. .......   3,076,417            3,025,000
                                              ------------          -----------
                                                15,147,256           27,253,200
                                              ------------          -----------

                 See accompanying notes to financial statements.

                                       4


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2006 (UNAUDITED)
- --------------------------------------------------------------------------------

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

               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES -- 3.7%
       6,000   Allegheny Energy Inc.+ ........$     74,092         $    222,420
      20,000   Chevron Corp. .................   1,223,550            1,241,200
     195,000   ConocoPhillips ................   5,417,216           12,778,350
     110,000   Kerr-McGee Corp. ..............   3,962,186            7,628,500
       5,420   Mirant Corp.+ .................      25,619              145,256
     135,000   Northeast Utilities ...........   2,589,737            2,790,450
      70,000   Southwest Gas Corp. ...........   1,400,502            2,193,800
      59,600   TransMontaigne Inc.+ ..........     666,308              668,116
      72,755   Western Gas Resources Inc. ....   4,349,067            4,354,387
                                              ------------         ------------
                                                19,708,277           32,022,479
                                              ------------         ------------
               ENTERTAINMENT -- 11.9%
       8,570   Chestnut Hill Ventures+ (a) ...     233,241              184,031
     400,000   Discovery Holding Co., Cl. A+     4,551,612            5,852,000
      60,000   Dover Motorsports Inc. ........     309,314              352,200
   1,300,000   Gemstar-TV Guide International
                 Inc.+ .......................   6,278,509            4,576,000
     330,000   Grupo Televisa SA, ADR ........   3,045,483            6,372,300
     170,000   The Walt Disney Co. ...........   4,427,710            5,100,000
   1,260,000   Time Warner Inc. ..............  18,053,221           21,798,000
      34,000   Triple Crown Media Inc.+ ......     365,718              294,780
   1,225,000   Viacom Inc., Cl. A+ ...........  34,565,509           44,038,750
     450,000   Vivendi SA, ADR ...............   6,072,068           15,709,500
                                              ------------         ------------
                                                77,902,385          104,277,561
                                              ------------         ------------
               ENVIRONMENTAL SERVICES -- 2.7%
     240,000   Republic Services Inc. ........   4,425,922            9,681,600
     390,000   Waste Management Inc. .........   9,151,151           13,993,200
                                              ------------         ------------
                                                13,577,073           23,674,800
                                              ------------         ------------
               EQUIPMENT AND SUPPLIES -- 3.4%
     210,000   CIRCOR International Inc. .....   2,325,092            6,402,900
     185,000   Flowserve Corp.+ ..............   2,864,920           10,526,500
      95,000   Gerber Scientific Inc.+ .......     650,912            1,235,950
      98,000   GrafTech International Ltd.+ ..   1,196,563              568,400
     330,000   Watts Water Technologies Inc.,
                 Cl. A .......................   4,325,964           11,071,500
                                              ------------         ------------
                                                11,363,451           29,805,250
                                              ------------         ------------
               FINANCIAL SERVICES -- 4.3%
     530,000   American Express Co. ..........  17,244,922           28,206,600
     100,000   Ameriprise Financial Inc. .....   2,346,124            4,467,000
      27,000   Deutsche Bank AG ..............   1,569,799            3,037,500
     110,000   Phoenix Companies Inc. ........   1,214,393            1,548,800
                                              ------------         ------------
                                                22,375,238           37,259,900
                                              ------------         ------------

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

               FOOD AND BEVERAGE -- 5.8%
      17,000   Corn Products International
                 Inc. ........................$    209,567         $    520,200
      67,000   Del Monte Foods Co. ...........     508,135              752,410
     208,000   Diageo plc, ADR ...............   7,993,283           14,050,400
     220,000   Flowers Foods Inc. ............   1,587,151            6,300,800
      81,500   Fomento Economico Mexicano
                 SA de CV, ADR ...............   2,988,579            6,823,180
      56,000   General Mills Inc. ............   2,795,872            2,892,960
     210,000   H.J. Heinz Co. ................   7,326,640            8,656,200
      70,000   Kerry Group plc, Cl. A ........     797,221            1,485,524
     380,000   PepsiAmericas Inc. ............   5,294,953            8,401,800
       3,000   The Hershey Co. ...............     145,382              165,210
      15,000   Wm. Wrigley Jr. Co. ...........     727,034              680,400
       3,750   Wm. Wrigley Jr. Co., Cl. B ....     193,262              169,875
                                              ------------         ------------
                                                30,567,079           50,898,959
                                              ------------         ------------
               HOTELS AND GAMING -- 2.6%
      18,000   Aztar Corp.+ ..................     197,676              935,280
      72,000   Dover Downs Gaming &
                 Entertainment Inc. ..........     483,202            1,414,080
     190,000   Gaylord Entertainment Co.+ ....   5,345,735            8,291,600
     177,500   Hilton Hotels Corp. ...........   1,385,106            5,019,700
       3,000   Kerzner International Ltd.+ ...     239,530              237,840
     352,941   Ladbrokes plc .................   3,502,007            2,659,606
      19,000   Las Vegas Sands Corp.+ ........     670,772            1,479,340
      65,000   MGM Mirage+ ...................   1,478,602            2,652,000
                                              ------------         ------------
                                                13,302,630           22,689,446
                                              ------------         ------------
               MACHINERY -- 0.6%
      85,800   CNH Global NV .................   1,604,960            2,052,336
      38,000   Deere & Co. ...................   1,565,024            3,172,620
                                              ------------         ------------
                                                 3,169,984            5,224,956
                                              ------------         ------------
               MANUFACTURED HOUSING -- 0.6%
     485,000   Champion Enterprises Inc.+ ....   4,782,947            5,354,400
                                              ------------         ------------
               METALS AND MINING -- 4.8%
     478,000   Barrick Gold Corp. ............   7,651,550           14,148,800
      30,000   Falconbridge Ltd. .............   1,546,633            1,585,500
     123,133   Kinross Gold Corp.+ ...........   1,119,195            1,340,918
     471,000   Newmont Mining Corp. ..........   9,100,344           24,930,030
                                              ------------         ------------
                                                19,417,722           42,005,248
                                              ------------         ------------
               PUBLISHING -- 10.8%
     150,000   Belo Corp., Cl. A .............   2,592,090            2,340,000
     925,000   Media General Inc., Cl. A .....  18,185,500           38,748,250
      70,000   Meredith Corp. ................   1,404,532            3,467,800
   1,110,000   News Corp., Cl. A .............  16,418,747           21,289,800
     332,000   PRIMEDIA Inc.+ ................     962,615              607,560

                 See accompanying notes to financial statements.

                                       5


THE GABELLI VALUE FUND INC.
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2006 (UNAUDITED)
- --------------------------------------------------------------------------------

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

               COMMON STOCKS (CONTINUED)
               PUBLISHING (CONTINUED)
     300,000   Reader's Digest Association
                 Inc. ........................$  4,510,861         $  4,188,000
     300,000   The E.W. Scripps Co., Cl. A ...  10,208,574           12,942,000
     330,000   Tribune Co. ...................  13,661,669           10,701,900
                                              ------------         ------------
                                                67,944,588           94,285,310
                                              ------------         ------------
               REAL ESTATE -- 0.5%
     134,000   Griffin Land & Nurseries Inc.+    1,587,460            4,187,500
                                              ------------         ------------
               RETAIL -- 0.6%
      85,000   Ingles Markets Inc., Cl. A ....     976,701            1,445,000
     145,000   Safeway Inc. ..................   2,964,686            3,770,000
       1,820   SUPERVALU Inc. ................      54,145               55,874
                                              ------------         ------------
                                                 3,995,532            5,270,874
                                              ------------         ------------
               SPECIALTY CHEMICALS -- 1.2%
     220,000   Ferro Corp. ...................   4,605,734            3,511,200
     400,000   Hercules Inc.+ ................   5,049,452            6,104,000
      15,000   Sensient Technologies Corp. ...     300,492              313,650
       8,065   Tronox Inc., Cl. B ............      78,763              106,216
                                              ------------         ------------
                                                10,034,441           10,035,066
                                              ------------         ------------
               TELECOMMUNICATIONS -- 7.5%
     650,000   Cincinnati Bell Inc.+ .........   2,508,755            2,665,000
      25,000   Commonwealth Telephone
                 Enterprises Inc. ............     989,702              829,000
      74,500   Embarq Corp.+ .................   2,005,804            3,053,755
     530,000   Qwest Communications
                 International Inc.+ .........   1,421,227            4,287,700
   1,490,000   Sprint Nextel Corp. ...........  20,280,904           29,785,100
     425,000   Telephone & Data Systems Inc.     9,269,310           17,595,000
     185,000   Telephone & Data Systems
                 Inc., Special ...............   4,120,871            7,196,500
                                              ------------         ------------
                                                40,596,573           65,412,055
                                              ------------         ------------
               TRANSPORTATION -- 0.0%
      99,000   Grupo TMM SA, Cl. A, ADR+ .....     780,160              402,930
                                              ------------         ------------
               WIRELESS COMMUNICATIONS -- 0.3%
      40,000   United States Cellular Corp.+     1,880,524            2,424,000
                                              ------------         ------------
               TOTAL COMMON STOCKS ........... 539,435,223          849,672,667
                                              ------------         ------------
               WARRANTS -- 0.0%
               ENERGY AND UTILITIES -- 0.0%
      17,405   Mirant Corp., Ser. A,
                 expire 01/03/11+ ............      35,380              175,791
                                              ------------         ------------

    PRINCIPAL                                                         MARKET
     AMOUNT                                       COST                 VALUE
    ---------                                     ----                -------

               REPURCHASE AGREEMENTS -- 2.9%
 $25,300,000   Barclays Capital Inc.,
                 4.400%, dated 6/30/06,
                 due 07/03/06, proceeds at
                 maturity, $25,309,277 (b) ...$ 25,300,000         $ 25,300,000
                                              ------------         ------------
               TOTAL
                 INVESTMENTS -- 100.2% .......$564,770,603          875,148,458
                                              ============

               OTHER ASSETS AND LIABILITIES (NET) -- (0.2)%          (1,776,227)
                                                                   ------------
               NET ASSETS -- 100.0% .............................  $873,372,231
                                                                   ============

- ----------------------------

(a) Security  fair  valued  under   procedures   established  by  the  Board  of
    Directors.   The  procedures  may  include  reviewing   available  financial
    information  about the company and  reviewing  the  valuation of  comparable
    securities  and other  factors on a regular  basis.  At June 30,  2006,  the
    market  value of the fair valued  security  amounted to $184,031 or 0.02% of
    total net assets.
(b) Collateralized  by  U.S.  Treasury Bond,  7.68%, due 02/15/21,  market value
    $25,806,000.
+   Non-income producing security.
ADR American Depository Receipt

                 See accompanying notes to financial statements.

                                       6


                           THE GABELLI VALUE FUND INC.


STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2006 (UNAUDITED)
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $564,770,603) ..............    $875,148,458
  Cash ...................................................             597
  Receivable for investments sold ........................       1,626,364
  Dividends and interest receivable ......................         620,513
  Receivable for Fund shares sold ........................         226,486
  Other assets ...........................................          19,154
                                                              ------------
  TOTAL ASSETS ...........................................     877,641,572
                                                              ------------
LIABILITIES:
  Payable for Fund shares redeemed .......................       1,291,511
  Payable for investment advisory fees ...................         710,046
  Payable for investments purchased ......................       1,492,811
  Payable for shareholder services fees ..................         348,064
  Payable for distribution fees ..........................         195,829
  Payable for shareholder communications expenses ........         163,908
  Other accrued expenses .................................          67,172
                                                              ------------
  TOTAL LIABILITIES ......................................       4,269,341
                                                              ------------
  NET ASSETS applicable to 44,650,506
    shares outstanding ...................................    $873,372,231
                                                              ============
NET ASSETS CONSIST OF:
  Capital stock, each class at $0.001 par value ..........    $     44,651
  Additional paid-in capital .............................     417,319,038
  Accumulated net investment income ......................       2,848,796
  Accumulated net realized gain on investments
    and foreign currency transactions ....................     142,781,681
  Net unrealized appreciation on investments .............     310,377,855
  Net unrealized appreciation on foreign
    currency translations ................................             210
                                                              ------------
  NET ASSETS .............................................    $873,372,231
                                                              ============
SHARES OF CAPITAL STOCK:
  CLASS A:
  Net Asset Value and redemption price per share
    ($843,355,148 / 43,039,271 shares
    outstanding; 100,000,000 shares authorized) ..........          $19.60
                                                                    ======
  Maximum offering price per share (NAV / .945,
    based on maximum sales charge of 5.50%
    of the offering price) ...............................          $20.74
                                                                    ======
  CLASS B:
  Net Asset Value and offering price per share
    ($16,900,684 / 907,398 shares outstanding;
    100,000,000 shares authorized) .......................          $18.63(a)
                                                                    ======
  CLASS C:
  Net Asset Value and offering price per share
    ($13,116,399  / 703,837 shares outstanding;
    50,000,000 shares authorized) ........................          $18.64(a)
                                                                    ======
- ------------------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2006 (UNAUDITED)
- --------------------------------------------------------------------------------
INVESTMENT INCOME:
  Dividends (net of foreign taxes of $149,781) ...........    $  9,593,048
  Interest ...............................................         683,455
                                                              ------------
  TOTAL INVESTMENT INCOME ................................      10,276,503
                                                              ------------
EXPENSES:
  Investment advisory fees ...............................       5,152,146
  Distribution fees - Class A ............................       1,249,376
  Distribution fees - Class B ............................          86,763
  Distribution fees - Class C ............................          67,878
  Shareholder services fees ..............................         453,983
  Shareholder communications expenses ....................         137,347
  Custodian fees .........................................          68,573
  Interest expense .......................................          59,528
  Legal and audit fees ...................................          34,502
  Directors' fees ........................................          34,200
  Registration expenses ..................................          21,642
  Miscellaneous expenses .................................          76,483
                                                              ------------
  TOTAL EXPENSES .........................................       7,442,421
  Less: Custodian fee credits ............................         (15,603)
                                                              ------------
  NET EXPENSES ...........................................       7,426,818
                                                              ------------
  NET INVESTMENT INCOME ..................................       2,849,685
                                                              ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments .......................     148,310,866
  Net realized gain on foreign currency transactions .....          11,867
                                                              ------------
  Net realized gain on investments and
    foreign currency transactions ........................     148,322,733
  Net change in unrealized appreciation/
    depreciation on investments and
    foreign currency translations ........................     (65,656,373)
                                                              ------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS AND FOREIGN CURRENCY .....................      82,666,360
                                                              ------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................    $ 85,516,045
                                                              ============

                 See accompanying notes to financial statements.


                                       7


                           THE GABELLI VALUE FUND INC.




STATEMENT OF CHANGES IN NET ASSETS
- ------------------------------------------------------------------------------------------------------------------------
                                                                                   SIX MONTHS ENDED
                                                                                     JUNE 30, 2006        YEAR ENDED
                                                                                      (UNAUDITED)      DECEMBER 31, 2005
                                                                                   -----------------   -----------------
                                                                                                   
OPERATIONS:
  Net investment income ........................................................... $    2,849,685       $      744,617
  Net realized gain on investments and foreign currency transactions ..............    148,322,733           77,766,169
  Net change in unrealized appreciation/depreciation on investments and
    foreign currency translations .................................................    (65,656,373)         (82,512,239)
                                                                                    --------------       --------------
  NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS .................     85,516,045           (4,001,453)
                                                                                    --------------       --------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class A .......................................................................             --             (666,736)
                                                                                    --------------       --------------
                                                                                                --             (666,736)
                                                                                    --------------       --------------
  Net realized gains on investments
    Class A .......................................................................             --          (73,800,544)
    Class B .......................................................................             --           (1,289,884)
    Class C .......................................................................             --           (1,025,214)
                                                                                    --------------       --------------
                                                                                                --          (76,115,642)
                                                                                    --------------       --------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS .............................................             --          (76,782,378)
                                                                                    --------------       --------------
CAPITAL SHARE TRANSACTIONS
    Class A .......................................................................   (302,923,749)        (120,095,977)
    Class B .......................................................................     (2,235,507)          (1,087,763)
    Class C .......................................................................     (1,929,899)          (1,199,523)
                                                                                    --------------       --------------
  NET DECREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS ......................   (307,089,155)        (122,383,263)
                                                                                    --------------       --------------
  REDEMPTION FEES .................................................................          1,131               52,322
                                                                                    --------------       --------------
  NET DECREASE IN NET ASSETS ......................................................   (221,571,979)        (203,114,772)
NET ASSETS:
  Beginning of period .............................................................  1,094,944,210        1,298,058,982
                                                                                    --------------       --------------
  End of period (including undistributed net investment income of
    $2,848,796 and $0, respectively) .............................................. $  873,372,231       $1,094,944,210
                                                                                    ==============       ==============



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

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

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

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

                                       8

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

its fair market  value.  Portfolio  securities  traded on more than one national
securities  exchange or market are valued  according  to the  broadest  and most
representative market, as determined by Gabelli Funds, LLC (the "Adviser").

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

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

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 June 30,
2006, the Fund had an investment of $25,300,000 in a repurchase agreement.

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

There are several  risks in  connection  with the use of futures  contracts as a
hedging  instrument.   The  change  in  value  of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may
                                       9


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

not be able to enter into a closing transaction because of an illiquid secondary
market. At June 30, 2006, there were no open futures contracts.

SECURITIES SOLD SHORT.  The Fund may enter into short sale  transactions.  Short
selling involves selling  securities that may or may not be owned and, at times,
borrowing the same securities for delivery to the purchaser,  with an obligation
to replace such borrowed  securities at a later date. The proceeds received from
short sales are recorded as liabilities  and the Fund records an unrealized gain
or loss to the extent of the  difference  between the proceeds  received and the
value of an open short position on the day of determination.  The Fund records a
realized gain or loss when the short  position is closed out. By entering into a
short sale, the Fund bears the market risk of an unfavorable change in the price
of the security sold short.  Dividends on short sales are recorded as an expense
by the Fund on the  ex-dividend  date and  interest  expense is  recorded on the
accrual basis. The Fund did not hold any short positions as of June 30, 2006.

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


                                       10


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

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

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

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

DISTRIBUTIONS TO SHAREHOLDERS. Distributions to shareholders are recorded on the
ex-dividend date.  Distributions to shareholders are based on income and capital
gains as determined in accordance with Federal income tax regulations, which may
differ from income and capital gains as determined under U.S. generally accepted
accounting  principles.   These  differences  are  primarily  due  to  differing
treatments  of income and gains on various  investment  securities  and  foreign
currency  transactions  held by the  Fund,  timing  differences,  and  differing
characterizations  of  distributions  made by the Fund.  Distributions  from net
investment  income include net realized gains on foreign currency  transactions.
These book/tax  differences are either temporary or permanent in nature.  To the
extent these differences are permanent,  adjustments are made to the appropriate
capital   accounts   in  the   period   when  the   differences   arise.   These
reclassifications  have no impact on the NAV of the Fund.  For the  fiscal  year
ended  December 31, 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 fiscal year ended  December
31, 2005 was as follows:

        DISTRIBUTIONS PAID FROM:
        Ordinary income (inclusive of short-term
          capital gains) .......................................    $ 1,290,094
        Net long-term capital gains ............................     75,492,284
                                                                    -----------
        Total distributions paid ...............................    $76,782,378
                                                                    ===========
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
                                                                   ============

                                       11


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

The following  summarizes the tax cost of investments and the related unrealized
appreciation/depreciation at June 30, 2006:


                                                          GROSS            GROSS         NET UNREALIZED
                                                       UNREALIZED       UNREALIZED        APPRECIATION/
                                      COST            APPRECIATION     DEPRECIATION      (DEPRECIATION)
                                      ----            ------------    -------------     ---------------
                                                                             
       Investments ............. $571,310,253         $334,945,776     $(31,107,571)     $303,838,205

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 six months ended June 30, 2006, other than short-term securities, aggregated
$60,635,287 and $331,062,674, respectively.

6. TRANSACTIONS WITH AFFILIATES.  During the six months ended June 30, 2006, the
Fund paid brokerage commissions of $337,616 to Gabelli & Company.  Additionally,
Gabelli & Company  informed  the Fund that it received  $51,305  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 six months
ended  June 30,  2006,  the Fund  paid or  accrued  $22,500  to the  Adviser  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 1.00% CDSC for one year after  purchase.  Class B Shares
are available only through exchange of Class B Shares of other funds distributed
by Gabelli & Company.  The Board has approved Class I Shares which have not been
offered publicly.

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.  (Prior to June 15,  2005,
the Fund imposed a redemption  fee on shares that were  redeemed or exchanged on
or before the sixtieth day after the date of a purchase.)  The redemption fee is
deducted from the proceeds  otherwise payable to the redeeming  shareholders and
is retained by the Fund. The redemption fees retained by the Fund during the six
months ended June 30, 2006 and the fiscal year ended  December 31, 2005 amounted
to $1,131 and $52,322, respectively.

                                       12

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

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:


                                                            SIX MONTHS ENDED
                                                              JUNE 30, 2006                     YEAR ENDED
                                                               (UNAUDITED)                   DECEMBER 31, 2005
                                                      ---------------------------      ----------------------------
                                                        SHARES          AMOUNT           SHARES           AMOUNT
                                                      -----------   -------------      -----------    -------------
                                                                 CLASS A                          CLASS A
                                                      ---------------------------      ----------------------------
                                                                                          
Shares sold ........................................    1,928,362   $  37,112,526        3,107,146    $  59,989,477
Shares issued upon reinvestment of dividends .......           53             976        3,721,831       67,513,966
Shares redeemed ....................................  (17,591,377)   (340,037,251)     (12,826,666)    (247,599,420)
                                                      -----------   -------------      -----------    -------------
     Net decrease ..................................  (15,662,962)  $(302,923,749)      (5,997,689)   $(120,095,977)
                                                      ===========   =============      ===========    =============
                                                                CLASS B                           CLASS B
                                                      ---------------------------      ----------------------------
Shares sold ........................................        2,787   $      52,020           20,985    $     381,787
Shares issued upon reinvestment of dividends .......            5              90           60,316        1,043,462
Shares redeemed ....................................     (125,903)     (2,287,617)        (134,928)      (2,513,012)
                                                      -----------   -------------      -----------    -------------
     Net decrease ..................................     (123,111)  $  (2,235,507)         (53,627)   $  (1,087,763)
                                                      ===========   =============      ===========    =============
                                                                CLASS C                           CLASS C
                                                      ---------------------------      ----------------------------
Shares sold ........................................       16,007   $     293,365          119,549    $   2,220,629
Shares issued upon reinvestment of dividends .......           --              --           41,465          717,762
Shares redeemed ....................................     (122,226)     (2,223,264)        (223,193)      (4,137,914)
                                                      -----------   -------------      -----------    -------------
     Net decrease ..................................     (106,219)  $  (1,929,899)         (62,179)   $  (1,199,523)
                                                      ===========   =============      ===========    =============


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

9. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund trading  practices  involving  certain funds managed by the Adviser.
GAMCO Investors,  Inc. ("GAMCO"), the Adviser's parent company, is responding to
these  requests  for  documents  and  testimony.   In  June  2006,  GAMCO  began
discussions with the SEC regarding a possible resolution of their inquiry. Since
these discussions are ongoing, it cannot be determined at this time whether they
will ultimately  result in a settlement of this matter. 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.

                                       13



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

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


                                             INCOME
                                   FROM INVESTMENT OPERATIONS                           DISTRIBUTIONS
                           -----------------------------------------      ---------------------------------------
                                              Net
               Net Asset      Net        Realized and        Total                          Net
  Period         Value,    Investment     Unrealized         from             Net        Realized
  Ended        Beginning   Income/      Gain/(Loss) on    Investment      Investment     Gain on       Total
 December 31   of Period  (Loss)(a)       Investments     Operations        Income     Investments  Distributions
 -----------   ---------  ---------       -----------     ----------        ------     -----------  -------------
                                                                                    
CLASS A
   2006(c)      $18.11     $ 0.05          $ 1.44          $ 1.49             --            --           --
   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
   2006(c)      $17.28     $ 0.00          $ 1.35          $ 1.35             --            --            --
   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
   2006(c)      $17.29     $ 0.00          $ 1.35          $ 1.35             --            --            --
   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
   2006(c)     $0.00(d)       $19.60         8.2%     $  843,355     0.57%(e)     1.42%(e)(f)     6%
   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(g)         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
   2006(c)     $0.00(d)       $18.63         7.8%     $   16,901    (0.04)%(e)    2.17%(e)(f)     6%
   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(g)         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
   2006(c)     $0.00(d)       $18.64         7.8%     $   13,116    (0.04)%(e)    2.17%(e)(f)     6%
   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(g)         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  distributions  and does not reflect  applicable
    sales  charges.  Total  return  for the  period of less than one year is not
    annualized.
(a) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) 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 have been 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,  and the six months  ended June 30,  2006,  the effect of the
    custodian fee credits were minimal.  For the fiscal years ended December 31,
    2004 and 2005, there were no custodian fee credits.
(c) For the period ended June 30, 2006, unaudited.
(d) Amount reprsents less than $0.005 per share.
(e) Annualized
(f) The Fund  incurred  interest  expense  during the six months  ended June 30,
    2006.  If interest  expense had not been  incurred,  the ratios of operating
    expenses to average net assets would have been 1.41% (Class A), 2.16% (Class
    B), and 2.16% (Class C), respectively.
(g) The Fund incurred  dividend  expense on  securities  sold short for the year
    ended  December 31, 2003.  If dividend  expense had not been  incurred,  the
    ratios of  operating  expenses to average  net assets  would have been 1.43%
    (Class A), 2.18% (Class B), and 2.18% (Class C), respectively.

                 See accompanying notes to financial statements.

                                       14




                           THE GABELLI VALUE FUND INC.

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

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

More specifically, at a meeting held on February 15, 2006, the independent board
members,  meeting in executive session with their counsel,  reviewed the written
and oral  information  that had been made available,  and considered the factors
and reached the  conclusions  described  below  relating to the selection of the
Adviser and the re-approval of the Advisory Agreement.

1.  NATURE,  EXTENT,  AND QUALITY OF SERVICES.  The  independent  board  members
considered the nature,  quality,  and extent of  administrative  and shareholder
services performed by the Adviser,  including portfolio management,  supervision
of Fund  operations and compliance  and  regulatory  filings and  disclosures to
shareholders, general oversight of other service providers, coordination of Fund
marketing  initiatives,  review of Fund legal issues,  assisting the independent
board  members  in  their  capacity  as  directors,   and  other  services.  The
independent  board members  concluded  that the services are extensive in nature
and that the Adviser consistently delivered a high level of service.

2. INVESTMENT PERFORMANCE OF THE FUND AND ADVISER. The independent board members
considered  short-term and long-term  investment  performance  for the Fund over
various  periods of time as compared  to both  relevant  equity  indices and the
performance  of the Fund's  Lipper,  Inc.  peer group,  and  concluded  that the
Adviser  was  delivering  superior   performance  results  over  the  long  term
consistent with the long-term investment strategies being pursued by the Fund.


3. COSTS OF SERVICES AND PROFITS REALIZED BY THE ADVISER.

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

(B)  PROFITABILITY  AND COSTS OF  SERVICES  TO ADVISER.  The  independent  board
members considered the Adviser's overall  profitability and costs, and pro-forma
estimates of the Adviser's  profitability and costs attributable to the Fund (i)
as part of the Gabelli fund complex and (ii) assuming the Fund  constituted  the
Adviser's only investment  company under its management.  The independent  board
members also considered  whether the amount of profit is a fair  entrepreneurial
profit  for  the  management  of the  Fund,  and  noted  that  the  Adviser  has
substantially  increased  its  resources  devoted to Fund matters in response to
recently-enacted


                                       15


regulatory  requirements  and new or enhanced Fund policies and procedures.  The
independent board members  concluded that the Adviser's  profitability was at an
acceptable  level,  particularly  in light of the high  quality of the  services
being provided to the Fund.

4. EXTENT OF ECONOMIES OF SCALE AS FUND GROWS.  The  independent  board  members
considered  whether  there  have been  economies  of scale  with  respect to the
management of the Fund and whether the Fund has appropriately benefited from any
economies of scale. The independent  board members noted that economies of scale
may develop for certain  funds as their  assets  increase  and their  fund-level
expenses  decline as a percentage of assets,  but that  fund-level  economies of
scale  may not  necessarily  result in  Adviser-level  economies  of scale.  The
Adviser had stated  during the main meeting  that the  expenses  incurred by the
Adviser  relating to  management  of the Fund have  increased  substantially  in
recent years as a percentage of advisory fees, rather than declining as might be
anticipated as the assets of the Fund increase.  The  independent  board members
agreed that it was possible that Adviser-level expenses incurred in managing the
Fund  eventually  may level off or decline as a  percentage  of  advisory  fees,
especially if the assets of the Fund continue to grow beyond certain thresholds.

5. WHETHER FEE LEVELS REFLECT  ECONOMIES OF SCALE. The independent board members
also  considered  whether the advisory fee rate is reasonable in relation to the
asset size of the Fund and any economies of scale that may exist,  and concluded
that it currently was reasonable.


6. OTHER RELEVANT CONSIDERATIONS.

(A) ADVISER PERSONNEL AND METHODS.  The independent board members considered the
size,   education,   and  experience  of  the  Adviser's  staff,  the  Adviser's
fundamental  research  capabilities,  and the Adviser's  approach to recruiting,
training,  and retaining  portfolio  managers and other  research and management
personnel,  and concluded that in each of these areas the Adviser was structured
in such a way to support the high level of services being provided to the Fund.

(B) OTHER BENEFITS TO THE ADVISER. The independent board members also considered
the character and amount of other  incidental  benefits  received by the Adviser
and its affiliates  from its association  with the Fund. The  independent  board
members  concluded that potential  "fall-out"  benefits that the Adviser and its
affiliates may receive, such as greater name recognition or increased ability to
obtain research services, appear to be reasonable, and may in some cases benefit
the Fund.

CONCLUSIONS.  In  considering  the Advisory  Agreement,  the  independent  board
members did not  identify any factor as  all-important  or  all-controlling  and
instead considered these factors collectively in light of the Fund's surrounding
circumstances.  Based on this  review,  it was the  judgment of the  independent
board  members  that  shareholders  had  received  very  favorable  absolute and
relative  performance  at reasonable  fees and,  therefore,  re-approval  of the
Agreement was in the best interests of the Fund and its shareholders.  As a part
of its decision  making process,  the  independent  board members noted that the
Adviser has  managed the Fund since its  inception,  and the  independent  board
members  believe  that a long-term  relationship  with a capable,  conscientious
adviser is in the best  interests of the Fund.  The  independent  board  members
considered,  generally,  that shareholders invested in the Fund knowing that the
Adviser  managed the Fund and knowing its investment  advisory fee schedule.  As
such, the  independent  board members  considered,  in  particular,  whether the
Adviser  managed  the Fund in  accordance  with its  investment  objectives  and
policies as disclosed to shareholders.  The independent  board members concluded
that  the  Fund was  managed  by the  Adviser  consistent  with  its  investment
objectives and policies.  Upon  conclusion of their review and  discussion,  the
independent  board members  unanimously  agreed to recommend the continuation of
the Advisory Agreement for the Fund.


                                       16

- --------------------------------------------------------------------------------
     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.  If we hire someone else to provide  services--like a
        transfer  agent--we will also have  information  about the  transactions
        that you conduct through them.

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

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



                             GABELLI FAMILY OF FUNDS

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

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

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

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

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

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

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

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

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

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

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

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

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

WESTWOOD INCOME FUND
Seeks to  provide   a high level of  current income as well as long-term capital
appreciation  by  investing  in   income   producing  equity  and  fixed  income
securities. (MULTICLASS)                                            TEAM MANAGED

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

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

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

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

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

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

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

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

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

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

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

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

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

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





                           THE 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                                   SECRETARY

Agnes Mullady                               Peter D. Goldstein
TREASURER                                   CHIEF COMPLIANCE OFFICER



                                    CUSTODIAN
                        Mellon Trust of New England, N.A.



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



                                  LEGAL COUNSEL
                          Willkie Farr & Gallagher LLP



                                   DISTRIBUTOR
                             Gabelli & Company, Inc.

- --------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli Value Fund Inc. It is not  authorized  for  distribution  to prospective
investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------
GAB409Q206SR


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






                                                      THE
                                                      GABELLI
                                                      VALUE
                                                      FUND
                                                      INC.








                                                              SEMI-ANNUAL REPORT
                                                                   JUNE 30, 2006





ITEM 2. CODE OF ETHICS.

Not applicable.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.



ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS.

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



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

Not applicable.



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

Not applicable.



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

Not applicable.



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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1) Not applicable.

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

     (a)(3) Not applicable.

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







                                   SIGNATURES

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

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

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


Date     September 1, 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


Date     September 1, 2006
    ----------------------------------------------------------------------------


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


Date     September 1, 2006
    ----------------------------------------------------------------------------



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